Company Valuation: Douglas Dynamics, Inc.

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 1,089 - -
Change - -7.8% -17.57% -20% 37.85% 44.69% - -
Enterprise Value (EV) 1,078 1,013 893.3 545.7 752.3 1,089 1,089 1,089
Change - -5.99% -11.85% -38.91% 37.85% 44.69% 0% 0%
P/E Ratio 30.3x 22.2x 30.3x 10x 16.7x 17.8x 16.1x -
PBR - - - - - - - -
PEG - 0.8x -0.8x 0x -1x 0.5x 1.5x -
Capitalization / Revenue 1.66x 1.34x 1.2x 0.96x 1.15x 1.41x 1.36x 1.32x
EV / Revenue 0x 0x 0x 0x 0x 1.41x 1.36x 1.32x
EV / EBITDA 0x 0x 0x 0x 0x 9.36x 8.69x 7.89x
EV / EBIT 0x 0x 0x 0x 0x 11.8x 10.7x 9.55x
EV / FCF 0x 0x 0x 0x 0x 19.6x 15.1x -
FCF Yield 5.5% 3.38% 0.29% 6.11% 8.45% 5.09% 6.61% -
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% 2.51% 2.51% -
EPS 2 1.29 1.63 0.98 2.36 1.96 2.647 2.93 -
Distribution rate 88.4% 71.2% 120% 50% 60.2% 44.6% 40.3% -
Net sales 1 541.5 616.1 568.2 568.5 656.1 770.5 798.8 825
EBITDA 1 79.54 86.78 68.12 79.35 97.91 116.3 125.2 138
EBIT 1 53.43 59.11 44.91 88.71 73.61 92.5 102.1 114
Net income 1 30.69 38.61 23.72 56.15 46.9 63.4 70.8 -
Net Debt 180.2 185.8 211.1 - - - - -
Reference price 2 39.06 36.16 29.68 23.63 32.65 47.07 47.07 47.07
Nbr of stocks (in thousands) 22,981 22,887 22,984 23,094 23,041 23,125 - -
Announcement Date 21/02/22 20/02/23 26/02/24 24/02/25 23/02/26 - - -
1USD in Million2USD
Estimates

P/E Ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
21.21x1.93x16.12x2.63% 63.52B
17.04x1.72x9.63x2.82% 38.31B
13.6x1.12x11.69x4.2% 37.82B
33.39x4.85x19.28x1.49% 33.36B
14.19x1.57x11.13x1.86% 20.19B
23.69x2.18x11.94x2.06% 19.25B
13.04x - - 0.74% 15.76B
21.75x2.44x13.06x2.77% 14.86B
27.26x0.86x16.38x2.46% 13.23B
Average 20.57x 2.08x 13.65x 2.34% 28.48B
Weighted average by Cap. 20.52x 2.14x 13.90x 2.52%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. PLOW Stock
  4. 5D4 Stock
  5. Valuation Douglas Dynamics, Inc.
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!