|
Real-time Estimate
Cboe BZX
18:53:29 23/10/2026 BST
|
5-day change | 1st Jan Change | ||
| 197.34 USD | +0.95% |
|
+0.61% | +0.90% |
| 04:53pm | Dover's Set-Up Into 2027 Likely Improving, RBC Says | MT |
| 12:50pm | Deutsche Bank Adjusts Dover Price Target to $219 From $217, Maintains Hold Rating | MT |
Company Valuation: Dover Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 26,148 | 19,005 | 21,517 | 25,737 | 26,778 | 26,329 | - | - |
| Change | - | -27.32% | 13.21% | 19.62% | 4.04% | -1.68% | - | - |
| Enterprise Value (EV) 1 | 28,887 | 22,303 | 24,561 | 26,822 | 28,429 | 27,498 | 26,599 | 25,797 |
| Change | - | -22.79% | 10.12% | 9.21% | 5.99% | -3.27% | -3.27% | -3.02% |
| P/E | 23.5x | 18.2x | 20.5x | 9.65x | 24.6x | 21.5x | 18.9x | 17.3x |
| PBR | 6.24x | 4.51x | 4.21x | 3.72x | 3.61x | 3.36x | 3.01x | 2.72x |
| PEG | - | -4.4x | 15.21x | 0x | -0.4x | 1.5x | 1.4x | 1.94x |
| Capitalization / Revenue | 3.31x | 2.23x | 2.55x | 3.32x | 3.31x | 3.03x | 2.87x | 2.75x |
| EV / Revenue | 3.65x | 2.62x | 2.91x | 3.46x | 3.51x | 3.16x | 2.9x | 2.7x |
| EV / EBITDA | 17.9x | 13.5x | 13.9x | 16.1x | 15.3x | 13.6x | 12.2x | 11.1x |
| EV / EBIT | 21.9x | 16.6x | 17.2x | 17.6x | 16.7x | 14.8x | 13.1x | 11.8x |
| EV / FCF | 30.6x | 38.1x | 21.5x | 29.1x | 25.4x | 21.7x | 18.4x | 16x |
| FCF Yield | 3.27% | 2.62% | 4.66% | 3.43% | 3.93% | 4.61% | 5.44% | 6.26% |
| Dividend per Share 2 | 1.99 | 2.01 | 2.03 | 2.05 | 2.07 | 2.131 | 2.187 | 2.273 |
| Rate of return | 1.1% | 1.48% | 1.32% | 1.09% | 1.06% | 1.09% | 1.12% | 1.16% |
| EPS 2 | 7.74 | 7.42 | 7.52 | 19.45 | 7.94 | 9.112 | 10.37 | 11.29 |
| Distribution rate | 25.7% | 27.1% | 27% | 10.5% | 26.1% | 23.4% | 21.1% | 20.1% |
| Net sales 1 | 7,907 | 8,508 | 8,438 | 7,746 | 8,093 | 8,696 | 9,159 | 9,568 |
| EBITDA 1 | 1,610 | 1,648 | 1,765 | 1,670 | 1,861 | 2,015 | 2,175 | 2,318 |
| EBIT 1 | 1,320 | 1,340 | 1,430 | 1,524 | 1,703 | 1,859 | 2,026 | 2,180 |
| Net income 1 | 1,124 | 1,065 | 1,057 | 2,697 | 1,094 | 1,232 | 1,383 | 1,478 |
| Net Debt 1 | 2,739 | 3,297 | 3,044 | 1,085 | 1,651 | 1,169 | 270.5 | -531.7 |
| Reference price 2 | 181.60 | 135.41 | 153.81 | 187.60 | 195.24 | 195.49 | 195.49 | 195.49 |
| Nbr of stocks (in thousands) | 143,985 | 140,354 | 139,890 | 137,192 | 137,153 | 134,680 | - | - |
| Announcement Date | 27/01/22 | 31/01/23 | 01/02/24 | 30/01/25 | 29/01/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.46x | 3.16x | 13.61x | 1.09% | 26.33B | |
| 28.85x | 5.16x | 18.83x | 0.9% | 113B | |
| 29.43x | 4.62x | 17.22x | 1.85% | 84.23B | |
| 29.26x | 3.34x | 19.3x | 0.71% | 64.06B | |
| 41.5x | 6.45x | 28.45x | 1.84% | 60.22B | |
| 36.5x | 7.39x | 21.62x | -.--% | 53.03B | |
| 25.47x | 4.64x | 16.25x | 2.36% | 33.38B | |
| 20.07x | 1.71x | 12.34x | 2.34% | 29.2B | |
| 29.83x | 3.92x | 14.79x | 0.11% | 28.75B | |
| 18.16x | 3.06x | 9.82x | 1.65% | 25.42B | |
| Average | 28.05x | 4.35x | 17.22x | 1.29% | 51.73B | |
| Weighted average by Cap. | 29.69x | 4.72x | 18.57x | 1.23% |
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
- Stock Market
- Stocks
- DOV Stock
- Valuation Dover Corporation
Select your edition
All financial news and data tailored to specific country editions
