DOV · Dover Corporation

$205.382026-05-17

Sector: Industrials; Industry: Industrial - Machinery; Sub-Industry: Industrial Machinery & Supplies & Components

Intrinsic Value Range Comparison · Mulya.ai

Bull

$150

-26.7% vs market

Base · active

$128

-37.5% vs market

Bear

$127

-38.2% vs market

Mulya.ai vs Analyst IV Comparison?

Bear $127

Base $128

Bull $150

Market $205

Median $217

Market Price $205

Mulya.ai Base $128

Analysts Median $217

Mulya.ai IV range ($127 · $150)

Analysts Range ($195 · $256)

Fundamentals · historical + forward · base

italics = DCF projection

Period	Revenue	Rev Gr ?	Ops M% ?	Tax Rate ?	NOPAT ?	Reinvest ?	FCFF ?	WACC% ?	PV FCFF ?	ROIC ?	Inv. Cap ?	EPS ?	P/E
2021.Q4	$7.9B	—	16.2%	19.8%	$1.0B	−$827MM	$201MM	8.8%	—	14.7%	$7.0B	$8.14	—
2022.Q4	$7.8B	-0.8%	16.3%	17.3%	$1.1B	−$811MM	$247MM	9.5%	—	14.5%	$7.6B	$7.72	—
2023.Q4	$7.7B	-2.0%	15.9%	16.6%	$1.0B	−$381MM	$636MM	9.2%	—	12.8%	$8.2B	$7.66	—
2024.Q4	$7.7B	0.8%	15.6%	20.3%	$961MM	−$319MM	$642MM	9.8%	—	11.8%	$8.1B	$19.54	—
2025.Q4	$8.1B	4.5%	17.0%	20.1%	$1.1B	−$623MM	$474MM	9.9%	—	12.6%	$9.3B	$7.93	20.6
italics below = DCF projection · 10yr Rev CAGR: 4.4%
2026.Q4	$8.6B	+5.9%	17.0%	20.1%	$1.2B	−$552MM	$612MM	9.5%	$558MM	12.2%	$9.9B	$8.43	24.4
2027.Q4	$9.0B	+4.5%	17.4%	20.1%	$1.2B	−$448MM	$800MM	9.4%	$667MM	12.4%	$10.3B	$9.04	22.7
2028.Q4	$9.4B	+4.4%	17.4%	20.1%	$1.3B	−$449MM	$853MM	9.3%	$650MM	12.4%	$10.8B	$9.43	21.8
2029.Q4	$9.7B	+4.2%	17.4%	20.1%	$1.4B	−$454MM	$903MM	9.3%	$630MM	12.3%	$11.2B	$9.83	20.9
2030.Q4	$10.2B	+4.2%	17.4%	20.1%	$1.4B	−$467MM	$947MM	9.2%	$605MM	12.3%	$11.7B	$10.24	20.1

Term. Yr+	$12.9B	4.1%	20.4%	20.0%	$2.1B	−$662MM	$1.5B	8.6%	$13.5B	13.1%	—	—	—

Active scenario IV: $128 (-37.5% vs market)