Valuation Douglas Dynamics, Inc. Berne S.E.

Stocks

End-of-day quote Berne S.E. Other stock markets 06/08/2026			5-day change	1st Jan Change
36.84 ^CHF	+2.02%		+6.91%	-

08-03	Douglas Dynamics Shares Fall After Q2 Revenue Miss	MT
08-03	Douglas Dynamics, Inc. Raises Earnings Guidance for 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	897.6	827.6	682.2	545.7	752.3	1,036	-	-
Change	-	-7.8%	-17.57%	-20%	37.85%	37.77%	-	-
Enterprise Value (EV)	1,078	1,013	893.3	545.7	752.3	1,036	1,036	1,036
Change	-	-5.99%	-11.85%	-38.91%	37.85%	37.77%	0%	0%
P/E	30.3x	22.2x	30.3x	10x	16.7x	15.9x	15.2x	-
PBR	-	-	-	-	-	-	-	-
PEG	-	0.8x	-0.8x	0x	-1x	0.4x	3.23x	-
Capitalization / Revenue	1.66x	1.34x	1.2x	0.96x	1.15x	1.34x	1.29x	1.25x
EV / Revenue	0x	0x	0x	0x	0x	1.34x	1.29x	1.25x
EV / EBITDA	0x	0x	0x	0x	0x	8.27x	8.05x	7.15x
EV / EBIT	0x	0x	0x	0x	0x	10.9x	10.2x	9.01x
EV / FCF	0x	0x	0x	0x	0x	12.8x	12.4x	-
FCF Yield	5.5%	3.38%	0.29%	6.11%	8.45%	7.83%	8.1%	-
Dividend per Share ²	1.14	1.16	1.18	1.18	1.18	1.18	1.18	-
Rate of return	2.92%	3.21%	3.98%	4.99%	3.61%	2.63%	2.63%	-
EPS ²	1.29	1.63	0.98	2.36	1.96	2.83	2.963	-
Distribution rate	88.4%	71.2%	120%	50%	60.2%	41.7%	39.8%	-
Net sales ¹	541.5	616.1	568.2	568.5	656.1	775.6	800.6	832
EBITDA ¹	79.54	86.78	68.12	79.35	97.91	125.3	128.8	145
EBIT ¹	53.43	59.11	44.91	88.71	73.61	94.7	101.4	115
Net income ¹	30.69	38.61	23.72	56.15	46.9	66.95	69.65	-
Net Debt	180.2	185.8	211.1	-	-	-	-	-
Reference price ²	39.06	36.16	29.68	23.63	32.65	44.91	44.91	44.91
Nbr of stocks (in thousands)	22,981	22,887	22,984	23,094	23,041	23,077	-	-
Announcement Date	21/02/22	20/02/23	26/02/24	24/02/25	23/02/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PACCAR INC	22.13x	2.08x	17.1x	2.46%	69.51B
DAIMLER TRUCK HOLDING AG	14.26x	1.17x	11.88x	3.92%	42.07B
KOMATSU LTD.	17.17x	1.7x	9.7x	2.65%	41.66B
EPIROC AB	30.96x	4.5x	17.99x	1.61%	30.59B
KNORR-BREMSE AG	23.4x	2.17x	11.78x	2.05%	19.23B
KUBOTA CORPORATION	12.54x	1.53x	10.17x	1.98%	19.08B
EXOR N.V.	13.67x	-	-	0.71%	16.4B
METSO OYJ	23.94x	2.66x	14.34x	2.51%	16.13B
CNH INDUSTRIAL N.V.	25.31x	0.85x	14.56x	1.56%	13.43B
Average	20.37x	2.08x	13.44x	2.16%	29.79B
Weighted average by Cap.	20.29x	2.09x	13.87x	2.41%