Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
116.16 USD118.41 USD122.40 USD
+86.8%
118.41 USDCurrent price is 86.8% above the base model value.
D
US
DOV.US · DOVER Corp
US · US
Latest price221.18 USD
30D-9.86%
Vs. base value+104%
Research summary
DOV.US latest organized financial period shows revenue lacks a complete YoY comparison and net income declined -59.44% YoY. Current price is about 221 USD, while the model base case is about 108 USD; the current price sits +104% versus the base case. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue-
Net income1B USD
Free cash flow-
Operating cash flow-
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:27
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price221.18 USD
Base value108.20 USD
Vs. base+104%
Price date2026/04/29
107.07 USD108.20 USD110.20 USD
+104%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
155.07 USD150.90 USD172.93 USD
+46.58%
150.90 USDCurrent price is 46.6% above the base model value.Adjusted reference: 177.97 USD
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth8.7%
Current price implies roughly 8.7% annualized FCF growth.
8.7%Current price implies roughly 8.7% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
83.80 USD83.80 USD83.80 USD
+164%
83.80 USDCurrent price is 163.9% above the base model value.
Updated: 2026/04/29 15:27
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
| Period | Item | Category | After-tax impact | Confidence |
|---|---|---|---|---|
| 2025/12/31 | Business sale gain/loss | Asset sale gain/loss | 4M USD | Medium |
| 2025/12/31 | Restructuring charges | Restructuring | -45M USD | Medium |
| 2024/12/31 | Business sale gain/loss | Asset sale gain/loss | 945M USD | Medium |
| 2024/12/31 | Restructuring charges | Restructuring | -110M USD | Medium |
| 2023/12/31 | Restructuring charges | Restructuring | -119M USD | Medium |
| 2022/12/31 | Business sale gain/loss | Asset sale gain/loss | 153K USD | Medium |
| 2022/12/31 | Restructuring charges | Restructuring | -72M USD | Medium |
| 2021/12/31 | Business sale gain/loss | Asset sale gain/loss | -326M USD | Medium |
| 2021/12/31 | Restructuring charges | Restructuring | -63M USD | Medium |
| 2020/12/31 | Business sale gain/loss | Asset sale gain/loss | 0 USD | Medium |
| 2020/12/31 | Restructuring charges | Restructuring | -105M USD | Medium |
| 2026/03/31 | Restructuring charges | Restructuring | -24M USD | Medium |
| 2025/09/30 | Business sale gain/loss | Asset sale gain/loss | 4M USD | Medium |
| 2025/09/30 | Restructuring charges | Restructuring | -34M USD | Medium |
| 2025/06/30 | Business sale gain/loss | Asset sale gain/loss | 5M USD | Medium |
| 2025/06/30 | Restructuring charges | Restructuring | -28M USD | Medium |
| 2025/03/31 | Business sale gain/loss | Asset sale gain/loss | 4M USD | Medium |
| 2025/03/31 | Restructuring charges | Restructuring | -13M USD | Medium |
| 2024/09/30 | Business sale gain/loss | Asset sale gain/loss | 1B USD | Medium |
| 2024/09/30 | Restructuring charges | Restructuring | -88M USD | Medium |
| 2024/06/30 | Business sale gain/loss | Asset sale gain/loss | 835M USD | Medium |
| 2024/06/30 | Restructuring charges | Restructuring | -58M USD | Medium |
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 14
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/12/31 | Annual | - | 1B USD | 1B USD | - | 7.94 | 8.24 |
| 2024/12/31 | Annual | - | 3B USD | 2B USD | - | 19.45 | 13.43 |
| 2023/12/31 | Annual | - | 1B USD | 1B USD | 1B USD | 7.52 | 8.36 |
| 2022/12/31 | Annual | - | 1B USD | 1B USD | 585M USD | 7.42 | 7.92 |
| 2021/12/31 | Annual | - | 1B USD | 2B USD | 944M USD | 7.74 | 10.42 |
Ad placement