Dover Corporation (DOV) DCF Valuation

Dover Corporation (DOV) DCF Valuation
  • ✓ Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets
  • ✓ Diseño Profesional: Plantillas Confiables Y Estándares De La Industria
  • ✓ Predeterminadas Para Un Uso Rápido Y Eficiente
  • ✓ No Se Necesita Experiencia; Fáciles De Seguir

Dover Corporation (DOV) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Designed for accuracy, our (DOV) DCF Calculator enables you to assess the valuation of Dover Corporation using real-world financial data and allows full customization of all key parameters for improved projections.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 7,136.4 6,683.8 7,907.1 8,508.1 8,438.1 8,833.4 9,247.3 9,680.5 10,134.0 10,608.7
Revenue Growth, % 0 -6.34 18.3 7.6 -0.82221 4.68 4.68 4.68 4.68 4.68
EBITDA 1,241.1 1,232.7 1,797.3 1,711.5 1,718.8 1,749.9 1,831.9 1,917.7 2,007.5 2,101.6
EBITDA, % 17.39 18.44 22.73 20.12 20.37 19.81 19.81 19.81 19.81 19.81
Depreciation 272.3 279.1 290.1 307.5 317.5 336.3 352.1 368.6 385.8 403.9
Depreciation, % 3.82 4.18 3.67 3.61 3.76 3.81 3.81 3.81 3.81 3.81
EBIT 968.8 953.7 1,507.1 1,404.0 1,401.3 1,413.6 1,479.8 1,549.1 1,621.7 1,697.7
EBIT, % 13.58 14.27 19.06 16.5 16.61 16 16 16 16 16
Total Cash 397.3 513.1 385.5 380.9 398.6 482.6 505.2 528.9 553.7 579.6
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 1,217.2 1,137.2 1,347.5 1,516.9 1,432.0
Account Receivables, % 17.06 17.01 17.04 17.83 16.97
Inventories 806.1 835.8 1,191.1 1,366.6 1,225.5 1,227.0 1,284.4 1,344.6 1,407.6 1,473.6
Inventories, % 11.3 12.5 15.06 16.06 14.52 13.89 13.89 13.89 13.89 13.89
Accounts Payable 955.0 853.9 1,073.6 1,068.1 958.5 1,124.5 1,177.2 1,232.3 1,290.1 1,350.5
Accounts Payable, % 13.38 12.78 13.58 12.55 11.36 12.73 12.73 12.73 12.73 12.73
Capital Expenditure -186.8 -165.7 -171.5 -221.0 -192.6 -214.6 -224.6 -235.1 -246.1 -257.7
Capital Expenditure, % -2.62 -2.48 -2.17 -2.6 -2.28 -2.43 -2.43 -2.43 -2.43 -2.43
Tax Rate, % 16.79 16.79 16.79 16.79 16.79 16.79 16.79 16.79 16.79 16.79
EBITAT 779.1 774.3 1,209.1 1,161.7 1,166.1 1,152.9 1,206.9 1,263.5 1,322.7 1,384.6
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -203.7 836.9 981.8 898.0 1,407.3 1,353.4 1,258.5 1,317.4 1,379.2 1,443.8
WACC, % 9.39 9.4 9.39 9.4 9.41 9.4 9.4 9.4 9.4 9.4
PV UFCF
SUM PV UFCF 5,179.3
Long Term Growth Rate, % 3.00
Free cash flow (T + 1) 1,487
Terminal Value 23,247
Present Terminal Value 14,837
Enterprise Value 20,016
Net Debt 3,283
Equity Value 16,733
Diluted Shares Outstanding, MM 141
Equity Value Per Share 119.01

What You Will Receive

  • Adjustable Forecast Inputs: Seamlessly modify key assumptions (growth %, margins, WACC) to explore various scenarios.
  • Comprehensive Financial Data: Dover Corporation’s financial information pre-loaded to facilitate your analysis.
  • Automated DCF Calculations: The template computes Net Present Value (NPV) and intrinsic value automatically.
  • Customizable and Professional Design: A refined Excel model tailored to meet your valuation requirements.
  • Designed for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.

Key Features

  • Real-Life DOV Data: Pre-filled with Dover Corporation’s historical financials and forward-looking projections.
  • Fully Customizable Inputs: Adjust revenue growth, margins, WACC, tax rates, and capital expenditures.
  • Dynamic Valuation Model: Automatic updates to Net Present Value (NPV) and intrinsic value based on your inputs.
  • Scenario Testing: Create multiple forecast scenarios to analyze different valuation outcomes.
  • User-Friendly Design: Simple, structured, and designed for professionals and beginners alike.

How It Works

  • Step 1: Download the prebuilt Excel template featuring Dover Corporation’s (DOV) data.
  • Step 2: Navigate through the pre-filled sheets to familiarize yourself with the essential metrics.
  • Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly view updated results, including Dover Corporation’s (DOV) intrinsic value.
  • Step 5: Make well-informed investment decisions or create reports using the generated outputs.

Why Choose This Calculator for Dover Corporation (DOV)?

  • All-in-One Solution: Combines DCF, WACC, and financial ratio analyses tailored for Dover Corporation (DOV).
  • Flexible Inputs: Modify the yellow-highlighted fields to explore different financial scenarios.
  • In-Depth Analysis: Automatically computes Dover Corporation’s intrinsic value and Net Present Value.
  • Preloaded Information: Historical and projected data provide reliable foundations for analysis.
  • Expert-Level Tool: Perfect for financial analysts, investors, and business advisors focusing on Dover Corporation (DOV).

Who Should Use This Product?

  • Investors: Accurately estimate Dover Corporation’s fair value before making investment decisions.
  • CFOs: Utilize a professional-grade DCF model for financial reporting and analysis related to Dover Corporation (DOV).
  • Consultants: Quickly customize the template for valuation reports tailored to clients interested in Dover Corporation (DOV).
  • Entrepreneurs: Acquire insights into financial modeling practices employed by leading companies like Dover Corporation (DOV).
  • Educators: Employ it as a teaching resource to illustrate valuation methodologies using Dover Corporation (DOV) as a case study.

What the Template Contains

  • Comprehensive DCF Model: Editable template featuring detailed valuation calculations.
  • Real-World Data: Dover Corporation’s (DOV) historical and projected financials preloaded for analysis.
  • Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to explore various scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns for in-depth insights.
  • Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
  • Dashboard with Visual Outputs: Charts and tables designed for clear, actionable results.

No products were found matching.