Valuation Dover Corporation

Stocks

Market Closed - NYSE 16:00:02 2026-10-12 EDT			5-day change	1st Jan Change
190.88 ^USD	+1.09%		-0.22%	-2.23%

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

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	25,708	-	-
Change	-	-27.32%	13.21%	19.62%	4.04%	-4%	-	-
Enterprise Value (EV) ¹	28,887	22,303	24,561	26,822	28,429	26,520	25,854	25,044
Change	-	-22.79%	10.12%	9.21%	5.99%	-6.72%	-2.51%	-3.13%
P/E	23.5x	18.2x	20.5x	9.65x	24.6x	21.1x	18.6x	17.1x
PBR	6.24x	4.51x	4.21x	3.72x	3.61x	3.16x	2.89x	2.61x
PEG	-	-4.4x	15.21x	0x	-0.4x	1.5x	1.4x	1.97x
Capitalization / Revenue	3.31x	2.23x	2.55x	3.32x	3.31x	2.96x	2.82x	2.7x
EV / Revenue	3.65x	2.62x	2.91x	3.46x	3.51x	3.06x	2.84x	2.63x
EV / EBITDA	17.9x	13.5x	13.9x	16.1x	15.3x	13.2x	11.9x	10.9x
EV / EBIT	21.9x	16.6x	17.2x	17.6x	16.7x	14.8x	13.1x	12x
EV / FCF	30.6x	38.1x	21.5x	29.1x	25.4x	20.8x	17.8x	15.5x
FCF Yield	3.27%	2.62%	4.66%	3.43%	3.93%	4.81%	5.6%	6.47%
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%	1.11%	1.14%	1.19%
EPS ²	7.74	7.42	7.52	19.45	7.94	9.067	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	190.88	190.88	190.88
Nbr of stocks (in thousands)	143,985	140,354	139,890	137,192	137,153	134,680	-	-
Announcement Date	1/27/22	1/31/23	2/1/24	1/30/25	1/29/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
DOVER CORPORATION	20.83x	3.02x	13.06x	1.12%	25.43B
PARKER-HANNIFIN CORPORATION	30.87x	5.41x	19.78x	0.84%	121B
ATLAS COPCO AB	34.81x	5.5x	20.81x	1.54%	98.21B
KEYSIGHT TECHNOLOGIES, INC.	44.84x	9.09x	26.61x	-.--%	65.16B
W.W. GRAINGER, INC.	27.78x	3.17x	18.34x	0.75%	60.75B
FASTENAL COMPANY	40.2x	6.25x	27.59x	1.93%	58.24B
FANUC CORPORATION	27.64x	5.1x	17.86x	2.18%	35.97B
INGERSOLL RAND INC.	31.36x	4.14x	15.64x	0.11%	30.55B
SMC CORPORATION	20.97x	3.63x	11.63x	1.45%	29.03B
VAT GROUP AG	63.56x	15.25x	45.57x	1.23%	24.24B
Average	34.29x	6.06x	21.69x	1.11%	54.9B
Weighted average by Cap.	34.15x	5.84x	21.48x	1.08%