Dover Corporation Presented by Greysi Burroughs Rena Huynh Helen Tse
Agenda Company Overview – Rena Financial Statement Analysis – Greysi Firm Riskiness – Helen Beta – Helen Cost of Equity – Rena Firm Valuation Discount Dividend Model (DDM) – Greysi Free Cash Flow Model (FCFM) – Helen Multiples (P/E ratio) – Rena Final Valuation and Recommendations – Greysi
Company Overview Brief History Founded: 1955 HQ: Downers Grove, Illinois Diversified Global Manufacturer Volume: > $8 Billion Exchange: NYSE under “DOV”
Company Overview 4 Major Operating Segments Industry-leading product innovation Providing innovative products & solutions that serve drilling, production and downstream markets 1. Global pump & fluid handling markets 2. Refrigeration systems Provides integrated printing, coding, identification equipment Provide acoustic components for consumer electric markets *serves life sciences, aerospace, & telecom markets
Financial Statement Analysis Liquidity Ratios Dover Corp Industry Current Ratio2.82x2.73x2.60x1.2x Quick Ratio2.16x 2.01x0.9x Asset Management Ratios Dover Corp Industry Inventory Turnover 9.9x10.09x9.36x5.8x Day Sales Outstanding 55 days56 days60 daysN/A Fixed Asset Turnover 7.94x8.45x6.45xN/A Total Asset Turnover 0.84x0.76x0.68x0.6x
Profitability Ratios Market Value Ratios Debt Management Ratios Dover Corp Industry Total Debt48%47%48%N/A Interest Coverage10.47x9.48x5.88x6.8x Dover Corp Industry Profit Margin11.26%10.54%6.67%8.79% Return on Assets9.42%8.18%4.52%5.1% Return on Equity18.16%15.47%8.73%14.67% Dover Corp Industry Price Earnings11.72x14.86x20.3x21x Market to Book2.13x2.3x1.77x2.55x Financial Statement Analysis
Firm Riskiness Economic conditions and uncertainties Competitive environment Advanced technology Increased price/unavailability of raw materials Litigations Foreign operations
Beta Dover’s computed beta: 1.4 (Yahoo Finance) Dover beta: 1.5 Our beta will be used in the Capital Asset Pricing Model that will help calculate the expected return of Dover.
Cost of Equity
Valuation: Dividend Discount Model Assumptions Non-constant growth rate: 12.8% Constant growth rate: 5.5% Cost of equity: 9.89% Valuation for December 2011: $50.45 Stock Price as of 12/31/11: $56.51 per share
Valuation: FCFM Assumptions Based on past 3 years (2011, 2010, 2009) Created pro forma financial statement for next 10 years Forecasted unlevered free cash flow Dover’s value was estimated to be $ per share In comparison to $56.51 per share on December 2011
Valuation: Multiples Stock Price as of 12/31/11: $56.51 per share Method 1: Valuation = $54.04 Method 2: Valuation = $65.14 Method 3: Valuation = $140.32
Final Valuation Estimate and Recommendation Dover’s value estimate for 12/11 is $56.54 per share Stock price on 12/31/11 was $56.51 per share Average of – DDM: $50.45 per share – Valuation by Multiples Method 1: $54.04 per share – Method 2: $65.14 per share Recommendation: BUY!!!
Questions???