Dover Corporation

Dover Corporation

DOVยทNYSE

$213.51

+0.79%
IndustrialsIndustrial - Machinery

Dover Corporation provides equipment and components, consumable supplies, aftermarket parts, software and digital solutions, and support services worldwide. The Engineered Products segment provides various equipment, component, software, solution, and services that are used in aftermarket vehicle service, solid waste handling, industrial automation, aerospace and defense, industrial winch and hoist, and fluid dispensing end-market. This segment also offers manual and power clamp, rotary and linear mechanical indexer, conveyor, pick and place unit, glove port, and manipulator, as well as end-of-arm robotic gripper, slide, and end effector. Its Clean Energy & Fueling segment offers component, equipment, and software and service solution enabling safe transport of traditional and clean fuel, and other hazardous substance along with supply chain, as well as operation of convenience retail, retail fueling, and vehicle wash establishment. The Imaging and Identification segment provides precision marking and coding; packaging intelligence; product traceability equipment; brand protection; and digital textile printing equipment, as well as related consumable, software, and service to packaged and consumer good, pharmaceutical, industrial manufacturing, fashion and apparel, and other end-market. Its Pumps and Process Solutions segment manufactures specialty pump, connector, and flow meter, fluid connecting solution, plastics and polymer processing equipment, and engineered components for rotating and reciprocating machines. The Climate & Sustainability Technologies segment manufactures refrigeration system, refrigeration display case, commercial glass refrigerator and freezer door, and brazed plate heat exchanger for industrial heating and cooling, and residential climate control applications. It sells its products directly and through a network of distributors. The company was incorporated in 1947 and is headquartered in Downers Grove, Illinois.

At a Glance

Live Snapshot
Market Cap$28.75B
EPS7.9700
P/E Ratio26.79
Earnings Date07/23/2026
Dover Corporation

Dover Corporation Fair Value Envelope

DOV ยท NYSE

Our analysis suggests that DOV has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $213.51, this represents a potential HIDDEN relative to our calculated worth for Dover Corporation.

Intrinsic Value
Current Price: $213.51

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$8,042.9B
+ Cash & Equivalents$1.7B
Firm Value$8,044.6B
- Debt$3.8B
Equity Value$8,040.8B
/ Shares Outstanding137,149,264B
DCF Value$58.6K
UNDERVALUED BY 27359%

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
$2.6B
$5.0B
$9.5B
$18.3B
$35.3B
$67.9B
$130.7B
$251.6B
$484.2B
$931.7B
Maintenance CapEx
-$84.8M
-$163.1M
-$313.9M
-$604.1M
-$1.2B
-$2.2B
-$4.3B
-$8.3B
-$15.9B
-$30.7B
Owner Earnings
$2.5B
$4.8B
$9.2B
$17.7B
$34.1B
$65.7B
$126.4B
$243.3B
$468.2B
$901.0B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$2.3B
$4.1B
$7.3B
$13.0B
$23.2B
$41.4B
$73.8B
$131.5B
$234.2B
$417.3B
Terminal Value represents 88.2% of Enterprise Value