Valuation Dover Corporation

Stocks

Market Closed - NYSE 21:00:02 01/10/2026 BST			5-day change	1st Jan Change
188.06 ^USD	+0.54%		+0.09%	-3.68%

09-30	Dover Corporation Through Dover Food Retail, Dover Fueling Solutions, OPW Retail Fueling And OPW Vehicle Wash Solutions Showcases Latest Technologies And Solutions At National Association Of Convenience Stores Trade Show And Petroleum Equipment Institute Convention	CI
09-30	Deutsche Bank Adjusts Price Target on Dover to $217 From $227, Keeps Hold Rating	MT

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	25,328	-	-
Change	-	-27.32%	13.21%	19.62%	4.04%	-5.41%	-	-
Enterprise Value (EV) ¹	28,887	22,303	24,561	26,822	28,429	26,140	25,644	24,664
Change	-	-22.79%	10.12%	9.21%	5.99%	-8.05%	-1.9%	-3.82%
P/E	23.5x	18.2x	20.5x	9.65x	24.6x	20.7x	18.2x	16.8x
PBR	6.24x	4.51x	4.21x	3.72x	3.61x	3.11x	2.85x	2.57x
PEG	-	-4.4x	15.21x	0x	-0.4x	1.5x	1.3x	2.01x
Capitalization / Revenue	3.31x	2.23x	2.55x	3.32x	3.31x	2.92x	2.78x	2.66x
EV / Revenue	3.65x	2.62x	2.91x	3.46x	3.51x	3.01x	2.81x	2.59x
EV / EBITDA	17.9x	13.5x	13.9x	16.1x	15.3x	13x	11.8x	10.7x
EV / EBIT	21.9x	16.6x	17.2x	17.6x	16.7x	14.6x	13x	11.8x
EV / FCF	30.6x	38.1x	21.5x	29.1x	25.4x	20.5x	17.7x	15.2x
FCF Yield	3.27%	2.62%	4.66%	3.43%	3.93%	4.88%	5.66%	6.57%
Dividend per Share ²	1.99	2.01	2.03	2.05	2.07	2.122	2.183	2.264
Rate of return	1.1%	1.48%	1.32%	1.09%	1.06%	1.13%	1.16%	1.2%
EPS ²	7.74	7.42	7.52	19.45	7.94	9.068	10.31	11.17
Distribution rate	25.7%	27.1%	27%	10.5%	26.1%	23.4%	21.2%	20.3%
Net sales ¹	7,907	8,508	8,438	7,746	8,093	8,676	9,113	9,521
EBITDA ¹	1,610	1,648	1,765	1,670	1,861	2,011	2,167	2,306
EBIT ¹	1,320	1,340	1,430	1,524	1,703	1,794	1,966	2,090
Net income ¹	1,124	1,065	1,057	2,697	1,094	1,231	1,381	1,467
Net Debt ¹	2,739	3,297	3,044	1,085	1,651	812	316.1	-664.1
Reference price ²	181.60	135.41	153.81	187.60	195.24	188.06	188.06	188.06
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

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.($)
DOVER CORPORATION	20.74x	3.01x	13x	1.13%	25.33B
PARKER-HANNIFIN CORPORATION	30.94x	5.4x	19.57x	0.83%	122B
ATLAS COPCO AB	34.27x	5.39x	20.43x	1.57%	95.53B
KEYSIGHT TECHNOLOGIES, INC.	43.8x	8.88x	25.99x	-.--%	63.65B
W.W. GRAINGER, INC.	27.61x	3.16x	18.24x	0.75%	60.37B
FASTENAL COMPANY	39.79x	6.19x	27.32x	1.95%	57.63B
FANUC CORPORATION	27.75x	5.12x	17.94x	2.17%	36.3B
TECHTRONIC INDUSTRIES COMPANY LIMITED	20.65x	1.76x	12.72x	2.27%	30.05B
INGERSOLL RAND INC.	29.77x	3.97x	14.98x	0.11%	29.2B
SMC CORPORATION	21.04x	3.65x	11.66x	1.45%	29.31B
Average	29.64x	4.65x	18.18x	1.22%	54.92B
Weighted average by Cap.	31.74x	5.14x	19.68x	1.15%