Discounted Cash Flow
Dover Corp.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $6.8b | $508.9m | $696.8m | 7.5% | $3.28 |
| 2017 | $7.8b (15.2%) | $811.7m (59.5%) | $624.8m (-10.3%) | 10.4% (38.4%) | $5.21 (58.8%) |
| 2018 | $7.0b (-10.7%) | $570.3m (-29.7%) | $618.2m (-1.1%) | 8.2% (-21.3%) | $3.80 (-27.1%) |
| 2019 | $7.1b (2.1%) | $677.9m (18.9%) | $758.5m (22.7%) | 9.5% (16.5%) | $4.67 (22.9%) |
| 2020 | $6.7b (-6.3%) | $683.5m (0.8%) | $939.1m (23.8%) | 10.2% (7.6%) | $4.74 (1.5%) |
| 2021 | $7.9b (18.3%) | $1.1b (64.4%) | $944.4m (0.6%) | 14.2% (39.0%) | $7.81 (64.8%) |
| 2022 | $8.5b (7.6%) | $1.1b (-5.2%) | $584.8m (-38.1%) | 12.5% (-11.9%) | $7.47 (-4.4%) |
| 2023 | $8.4b (-0.8%) | $1.1b (-0.8%) | $1.1b (95.6%) | 12.5% (0.0%) | $7.56 (1.2%) |
| 2024 | $7.7b (-8.2%) | $2.7b (155.2%) | $920.3m (-19.5%) | 34.8% (178.0%) | $19.58 (159.0%) |
| 2025 | $8.1b (4.5%) | $1.1b (-59.4%) | $1.1b (21.5%) | 13.5% (-61.2%) | $7.99 (-59.2%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Values abbreviated: b = billions, m = millions, k = thousands.
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.