Definitive Analysis
Definitive Analysis
Access
See Pricing

Dover Corporation (DOV)

Company Dividend Discount ModelIndustry: Industrial - MachinerySector: Industrials

Valuation Snapshot

Stable Growth$126.44 - $185.61$154.91
Multi-Stage$190.06 - $208.85$199.28
Blended Fair Value$177.09
Current Price$166.83
Upside6.15%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS0.07%0.91%2.052.062.082.082.062.042.052.061.941.87
YoY Growth---0.42%-1.13%0.23%0.91%0.75%-0.48%-0.14%5.82%4.02%-0.20%
Dividend Yield--1.17%1.17%1.37%1.32%1.50%2.43%2.14%2.59%3.00%3.60%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)2,247.86
(-) Cash Dividends Paid (M)283.93
(=) Cash Retained (M)1,963.93
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)449.57280.98168.59
Cash Retained (M)1,963.931,963.931,963.93
(-) Cash Required (M)-449.57-280.98-168.59
(=) Excess Retained (M)1,514.361,682.951,795.34
(/) Shares Outstanding (M)138.14138.14138.14
(=) Excess Retained per Share10.9612.1813.00
LTM Dividend per Share2.062.062.06
(+) Excess Retained per Share10.9612.1813.00
(=) Adjusted Dividend13.0214.2415.05
WACC / Discount Rate9.10%9.10%9.10%
Growth Rate-1.09%-0.09%0.91%
Fair Value$126.44$154.91$185.61
Upside / Downside-24.21%-7.15%11.26%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)2,247.862,245.942,244.012,242.092,240.172,238.252,305.40
Payout Ratio12.63%28.10%43.58%59.05%74.53%90.00%92.50%
Projected Dividends (M)283.93631.22977.911,324.011,669.512,014.422,132.49

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate9.10%9.10%9.10%
Growth Rate-1.09%-0.09%0.91%
Year 1 PV (M)572.79578.58584.37
Year 2 PV (M)805.25821.61838.14
Year 3 PV (M)989.321,019.631,050.55
Year 4 PV (M)1,132.011,178.481,226.37
Year 5 PV (M)1,239.441,303.371,369.91
PV of Terminal Value (M)21,516.5722,626.4223,781.61
Equity Value (M)26,255.3627,528.0928,850.95
Shares Outstanding (M)138.14138.14138.14
Fair Value$190.06$199.28$208.85
Upside / Downside13.93%19.45%25.19%

High-Yield Dividend Screener

« Prev Page 6 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
FFord Motor Company5.53%$0.7463.45%
LCNBLCNB Corp.5.48%$0.8953.03%
PPBIPacific Premier Bancorp, Inc.5.48%$1.3492.42%
VGRVector Group Ltd.5.48%$0.8263.35%
DLXDeluxe Corporation5.43%$1.2166.43%
BAFNBayFirst Financial Corp.5.41%$0.4321.50%
IPGThe Interpublic Group of Companies, Inc.5.41%$1.3388.72%
PEBOPeoples Bancorp Inc.5.39%$1.6256.40%
OKEONEOK, Inc.5.38%$4.0075.29%
BUSEFirst Busey Corporation5.37%$1.2875.92%
OASOasis Petroleum Inc.5.37%$5.8765.40%
EIXEdison International5.36%$3.2639.45%
0R1X.LGeneral Mills, Inc.5.35%$2.4545.62%
FIBKFirst Interstate BancSystem, Inc.5.35%$1.8979.54%
FNCBFNCB Bancorp, Inc.5.33%$0.3651.41%
DHILDiamond Hill Investment Group, Inc.5.31%$9.0552.46%
SLRCSLR Investment Corp.5.31%$0.8249.67%
EPSNEpsilon Energy Ltd.5.30%$0.2491.92%
UVVUniversal Corporation5.28%$2.7862.64%
FLICThe First of Long Island Corporation5.27%$0.6386.64%
AUBAtlantic Union Bankshares Corporation5.22%$1.8576.04%
SAFESafehold Inc.5.20%$0.7145.17%
GAB-PGThe Gabelli Equity Trust Inc. PFD-G5.19%$1.0881.70%
HPQHP Inc.5.19%$1.1543.02%
SOISolaris Oilfield Infrastructure, Inc.5.18%$0.7025.64%
MBINOMerchants Bancorp5.17%$1.2924.09%
0JXQ.LMain Street Capital Corporation5.13%$3.1752.63%
EMNEastman Chemical Company5.12%$3.2954.36%
EMBCEmbecta Corp.5.10%$0.5936.96%
AMAntero Midstream Corporation5.09%$0.9193.18%
CZNCCitizens & Northern Corporation5.09%$1.0257.64%
FMNBFarmers National Banc Corp.5.09%$0.6846.83%
0J66.LHost Hotels & Resorts, Inc.5.08%$0.9084.69%
GLPIGaming and Leisure Properties, Inc.5.07%$2.2582.42%
PFISPeoples Financial Services Corp.5.07%$2.4446.22%
TBBAT&T Inc. 5.35% GLB NTS 665.07%$1.1436.88%
KFRCKforce Inc.5.02%$1.5768.10%
TTPTortoise Pipeline & Energy Fund, Inc.5.02%$2.3920.11%
STAR-PGiStar Inc.4.94%$1.2434.23%
PFSProvident Financial Services, Inc.4.93%$0.9761.13%
UBFOUnited Security Bancshares4.92%$0.4873.45%
DDTDillards Capital Trust I CAP SECS 7.5%4.90%$1.293.46%
SGUStar Group, L.P.4.89%$0.5836.90%
AGRAvangrid, Inc.4.88%$1.7660.70%
KMBKimberly-Clark Corporation4.88%$4.9583.80%
OCFCOceanFirst Financial Corp.4.86%$0.8761.98%
0I0J.LThe Clorox Company4.85%$4.8976.11%
FNLCThe First Bancorp, Inc.4.83%$1.2845.40%
RILYZB. Riley Financial, Inc. 5.25% Senior Notes due 20284.83%$0.5856.91%
BSETBassett Furniture Industries, Incorporated4.82%$0.8089.43%