DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Douglas Dynamics, Inc. (PLOW)

Industrials | Industrial - Machinery

Today's Price

$40.23

Today's Fair Value

$24.94 -38.01%

Margin of Safety

-61.31%

Projected Value (5Y)

$40.17 -0.15%

Dividends Paid (5Y)

$6.19

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -3.61% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 0.48% | CAGR (5y): 0.63%

Dividend Growth Rate

Regression: 3.08% | CAGR (5y): 0.78%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 12.62x)

Discount Rate