Valuation models
price $207.74 · as of Nov 2, 2026
DCF · Perpetuity growth · 5yused105.68 – 154.43125.8265% overvaluedDCF · Perpetuity growth · 10y110.38 – 159.74130.8059% overvaluedDCF · EBITDA exit · 5y246.31 – 269.63257.6519% undervaluedDCF · EBITDA exit · 10y213.48 – 252.34231.9810% undervaluedP/E · peers246.01 – 305.94284.2927% undervaluedP/E · own history153.66 – 228.27183.3113% overvaluedPEG—117.4977% overvaluedEV/EBITDA · peers239.93 – 297.96282.6326% undervaluedEV/Revenue · peers247.37 – 367.42301.4831% undervaluedEarnings power value50.25 – 77.2761.45238% overvaluedDividend discount25.81 – 58.6236.88463% overvaluedWall St. consensus target—239.0013% belowCost of capital (WACC)—8.77%—
DCF · Perpetuity growth · 5y leads for mature & stable — positive operating income and three years of positive free cash flow. How the headline model is chosen.
Model value · DCF · Perpetuity growth · 5y
125.82
Dover closed at $207.74 — overvalued by 65% vs model.
105.68the model's range154.43
DCF · Perpetuity growth · 5y leads for mature & stable — positive operating income and three years of positive free cash flow. From a five-year discounted cash flow.
Other models
36.88 – 301.48
Wall St. target
239.00 13% below
Above model, 1y
23 of 30 days
How it is valued
Valued asMature & Stable
Low/slowing growth (~3% recent)Moderate margins (14% net margin)Pays dividendsHighly cyclical earnings
Model estimates for research reference only, not investment advice. Every model rests on assumptions that may not match what happens; how each model works is in the manual.