Dana Incorporated

Dana Incorporated

DANยทNYSE

$36.55

-1.3%
Consumer CyclicalAuto - Parts

Dana Incorporated provides power-conveyance and energy-management solutions for vehicles and machinery in North America, Europe, South America, and the Asia Pacific. It operates in four segments: Light Vehicle Drive Systems, Commercial Vehicle Drive and Motion Systems, Off-Highway Drive and Motion Systems, and Power Technologies. The Light Vehicle Drive Systems segment offers axles, driveshafts, e-axles, electrodynamic and drivetrain components, and transmissions, as well as electric, hybrid, and ICE products for light trucks, sport and crossover utility vehicles, vans, and passenger cars. The Commercial Vehicle Drive and Motion Systems segment provides axles, driveshafts, e-axles, e-transmissions, electrodynamic and drivetrain components, and electric vehicle integration services, as well as software as a service for medium and heavy duty trucks, buses, and specialty vehicles. The Off-Highway Drive and Motion Systems segment offers axles, driveshafts, transmissions, planetary hub drives, e-axles and e-drives, and helical and bevel-helical gearboxes, as well as electrodynamic, hydraulic, and drivetrain components for construction, earth moving, agricultural, mining, forestry, material handling, and industrial stationary markets. The Power Technologies segment offers gaskets and sealing, cover modules, heat shields, thermal management, e-thermal management, cooling, and bipolar fuel cell plates products for light vehicle, medium/heavy vehicle, and off-highway markets. The company was formerly known as Dana Holding Corporation and changed its name to Dana Incorporated in August 2016. Dana Incorporated was founded in 1904 and is headquartered in Maumee, Ohio.

At a Glance

Live Snapshot
Market Cap$4.56B
EPS0.6400
P/E Ratio57.11
Earnings Date07/24/2026
Dana Incorporated

Dana Incorporated Fair Value Envelope

DAN ยท NYSE

Our analysis suggests that DAN has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $36.55, this represents a potential HIDDEN relative to our calculated worth for Dana Incorporated.

Intrinsic Value
Current Price: $36.55

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$4,266.1B
+ Cash & Equivalents$476.0M
Firm Value$4,266.5B
- Debt$3.5B
Equity Value$4,263.0B
/ Shares Outstanding140,924,211B
DCF Value$30.3K
UNDERVALUED BY 82665%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$1.0B
$2.0B
$4.1B
$8.2B
$16.4B
$32.8B
$65.5B
$131.1B
$262.1B
$524.3B
Maintenance CapEx
-$85.6M
-$171.2M
-$342.4M
-$684.8M
-$1.4B
-$2.7B
-$5.5B
-$11.0B
-$21.9B
-$43.8B
Owner Earnings
$938.4M
$1.9B
$3.8B
$7.5B
$15.0B
$30.0B
$60.1B
$120.1B
$240.2B
$480.5B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$868.9M
$1.6B
$3.0B
$5.5B
$10.2B
$18.9B
$35.0B
$64.9B
$120.2B
$222.5B
Terminal Value represents 88.7% of Enterprise Value