$121.89
Above FV▼ -35.5% against the close used
Model range $40.57 – $158.80
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear$40.57Fair value$121.89Bull$158.80
FairClose
52-week traded range
52W low $161.1652W high $233.31
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Dover Corporation closed at $189.05, 55.1% above the consensus fair value of $121.89 drawn from 9 valuation models.
Financial DNA score 51/100 — Good. P/E of 23.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
$128.76
-31.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=5.1%, r=10%, tg=3%, n=10yr
Graham Number
$100.71
-46.7%
√(22.5 × EPS × BVPS)
EPS=7.94, BVPS=56.77 · outside Graham range (P/E 23.8, P/B 3.3) — asset-light, treat as a rough floor
P/E Fair Value
$158.80
-16.0%
EPS × 20x (sector P/E)
EPS=7.94, Sector P/E=20x
Peter Lynch (PEG)
$40.57
-78.5%
EPS × Growth% (PEG = 1 is fair)
EPS=7.94, g=5.1%
EV/EBITDA
$147.75
-21.8%
(EBITDA × 12.6x − Net Debt) ÷ Shares
EBITDA=1.75B
Dividend Discount (DDM)
$44.29
-76.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=2.06, r=10%, g=5.1%
Book Value (P/B)
$105.53
-44.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=56.77, ROE=14.2%, g=5.1%, r=10%
Reverse DCF
$189.05
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 9.5% | Historical: 5.1%
Margin of Safety
$97.07
-48.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=129.42, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.