DOV Dover Corporation
Industrials
Price
$209.80
Intrinsic value
$61.04
Buy price
$48.83
Discount
-243.7%
DCF walkthrough
Near-term growth (g1)1.04%
Terminal growth (g2)3.50%
Years of g1 growth4
Discount rate9.00%
Margin of safety20.00%
- Operating CF
- $1,390,406,000.00
- Total debt
- $3,259,987,968.00
- Cash & STI
- $1,755,970,944.00
- Shares out.
- 135,553,000
Overvalued
Intrinsic value$61.03
Buy price (with MOS)$48.82
Current price$209.80
Discount to intrinsic value-243.8%
7-step quality scorecard
ROE quality
HIGH_CONSISTENT- Average ROE
- 24.8%
- Current ROE
- 14.8%
- Minimum ROE
- 14.8%
Debt quality
CONSERVATIVE- Debt / Equity
- 0.44x
Moat proxy
STRONG_PROXYCash-flow reliability
OK- Operating CF / Net income
- 1.23x
Technical chart
Confluence: DOWNTREND (2/3)Weekly candles, ~3 years. Yellow line: 10-week EMA. Dashed lines: Fibonacci retracement of the last 52-week swing. Green arrow: an active DR1 support reclaim.
Assumptions & data quality
- Data source
- yfinance
- Growth (g1) source
- revenueCAGR
- Valuation model
- DCF_OCF
- Debt as % of DCF PV
- 33.3%
- Public economic interest
- 100.0%
These are model outputs built on assumptions (growth rate, discount rate, margin of safety), not facts - trust but verify, especially for LOW cash-flow-reliability or UNKNOWN-quality rows.