Douglas Dynamics, Inc.

Douglas Dynamics, Inc.

PLOWยทNYSE

$44.78

-1.1%
Consumer CyclicalAuto - Parts

Douglas Dynamics, Inc. operates as a manufacturer and upfitter of commercial work truck attachments and equipment in North America. It operates through two segments, Work Truck Attachments and Work Truck Solutions. The Work Truck Attachments segment manufactures and sells snow and ice control attachments, including snowplows, and sand and salt spreaders for light trucks and heavy duty trucks, as well as various related parts and accessories. The Work Truck Solutions segment primarily manufactures municipal snow and ice control products; provides truck and vehicle upfits where it attaches component pieces of equipment, truck bodies, racking, and storage solutions to a vehicle chassis for use by end users for work related purposes; and manufactures storage solutions for trucks and vans, and cable pulling equipment for trucks. This segment also offers up-fit and storage solutions. It also provides customized turnkey solutions to governmental agencies, such as Departments of Transportation and municipalities. The company sells its products under the BLIZZARD, FISHER, SNOWEX, WESTERN, TURFEX, SWEEPEX, HENDERSON, BRINEXTREME, and DEJANA brands. It distributes its products primarily to professional snowplowers who are contracted to remove snow and ice from commercial and residential areas. The company was founded in 1948 and is headquartered in Milwaukee, Wisconsin.

At a Glance

Live Snapshot
Market Cap$1.04B
EPS2.0300
P/E Ratio22.06
Earnings Date08/03/2026
Douglas Dynamics, Inc.

Douglas Dynamics, Inc. Fair Value Envelope

PLOW ยท NYSE

Our analysis suggests that PLOW has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $44.78, this represents a potential HIDDEN relative to our calculated worth for Douglas Dynamics, Inc..

Intrinsic Value
Current Price: $44.78

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$412.9B
+ Cash & Equivalents$8.3M
Firm Value$412.9B
- Debt$214.9M
Equity Value$412.7B
/ Shares Outstanding23,040,878B
DCF Value$17.9K
UNDERVALUED BY 39898%

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
$142.5M
$271.7M
$518.3M
$988.7M
$1.9B
$3.6B
$6.9B
$13.1B
$25.0B
$47.6B
Maintenance CapEx
-$4.2M
-$8.1M
-$15.5M
-$29.5M
-$56.2M
-$107.2M
-$204.5M
-$390.1M
-$744.1M
-$1.4B
Owner Earnings
$138.2M
$263.6M
$502.9M
$959.2M
$1.8B
$3.5B
$6.7B
$12.7B
$24.2B
$46.2B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$128.0M
$226.0M
$399.2M
$705.0M
$1.2B
$2.2B
$3.9B
$6.9B
$12.1B
$21.4B
Terminal Value represents 88.1% of Enterprise Value