Valuation Dover Corporation

Stocks

Market Closed - NYSE 01:30:02 14/10/2026 am IST			5-day change	1st Jan Change
192.48 ^USD	+0.84%		+0.62%	-1.41%

02/10	BMO Capital Cuts Price Target on Dover to $236 From $240, Keeps Outperform Rating	MT
01/10	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

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	25,923	-	-
Change	-	-27.32%	13.21%	19.62%	4.04%	-3.19%	-	-
Enterprise Value (EV) ¹	28,887	22,303	24,561	26,822	28,429	26,735	26,070	25,259
Change	-	-22.79%	10.12%	9.21%	5.99%	-5.96%	-2.49%	-3.11%
P/E	23.5x	18.2x	20.5x	9.65x	24.6x	21.2x	18.7x	17.2x
PBR	6.24x	4.51x	4.21x	3.72x	3.61x	3.18x	2.92x	2.63x
PEG	-	-4.4x	15.21x	0x	-0.4x	1.5x	1.4x	1.99x
Capitalization / Revenue	3.31x	2.23x	2.55x	3.32x	3.31x	2.99x	2.84x	2.72x
EV / Revenue	3.65x	2.62x	2.91x	3.46x	3.51x	3.08x	2.86x	2.65x
EV / EBITDA	17.9x	13.5x	13.9x	16.1x	15.3x	13.3x	12x	11x
EV / EBIT	21.9x	16.6x	17.2x	17.6x	16.7x	14.9x	13.3x	12.1x
EV / FCF	30.6x	38.1x	21.5x	29.1x	25.4x	21x	18x	15.6x
FCF Yield	3.27%	2.62%	4.66%	3.43%	3.93%	4.77%	5.56%	6.41%
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%	1.1%	1.13%	1.18%
EPS ²	7.74	7.42	7.52	19.45	7.94	9.066	10.28	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	8,679	9,113	9,516
EBITDA ¹	1,610	1,648	1,765	1,670	1,861	2,009	2,164	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	1,376	1,467
Net Debt ¹	2,739	3,297	3,044	1,085	1,651	812	146.4	-664.1
Reference price ²	181.60	135.41	153.81	187.60	195.24	192.48	192.48	192.48
Nbr of stocks (in thousands)	1,43,985	1,40,354	1,39,890	1,37,192	1,37,153	1,34,680	-	-
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	21.05x	3.06x	13.2x	1.11%	2.57TCr
PARKER-HANNIFIN CORPORATION	30.69x	5.38x	19.64x	0.84%	12TCr
ATLAS COPCO AB	35.18x	5.55x	21.04x	1.52%	9.91TCr
KEYSIGHT TECHNOLOGIES, INC.	44.25x	8.97x	26.26x	-.--%	6.43TCr
W.W. GRAINGER, INC.	28.14x	3.22x	18.58x	0.74%	6.15TCr
FASTENAL COMPANY	40.79x	6.34x	27.99x	1.9%	5.91TCr
FANUC CORPORATION	27.64x	5.1x	17.86x	2.18%	3.59TCr
INGERSOLL RAND INC.	31.49x	4.16x	15.7x	0.11%	3.07TCr
SMC CORPORATION	20.97x	3.63x	11.63x	1.45%	2.9TCr
VAT GROUP AG	62.86x	15.08x	45.06x	1.25%	2.39TCr
Average	34.31x	6.05x	21.70x	1.11%	5.5TCr
Weighted average by Cap.	34.17x	5.83x	21.49x	1.08%