Valuation Douglas Dynamics, Inc. Berne S.E.

Stocks

End-of-day quote Berne S.E. 2026-09-17			5-day change	1st Jan Change
32.85 ^CHF	+1.23%		-0.34%	-

Sep. 04	Douglas Dynamics Declares Quarterly Cash Dividend for the Third Quarter of 2026, Payable on September 30, 2026	CI
Sep. 04	Douglas Dynamics Keeps Quarterly Dividend at $0.295 per Share, Payable Sept. 30 to Shareholders of Record as of Sept. 15	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	897.6	827.6	682.2	545.7	752.3	919.9	-	-
Change	-	-7.8%	-17.57%	-20%	37.85%	22.27%	-	-
Enterprise Value (EV)	1,078	1,013	893.3	545.7	752.3	919.9	919.9	919.9
Change	-	-5.99%	-11.85%	-38.91%	37.85%	22.27%	0%	0%
P/E	30.3x	22.2x	30.3x	10x	16.7x	14.1x	13.5x	-
PBR	-	-	-	-	-	-	-	-
PEG	-	0.8x	-0.8x	0x	-1x	0.3x	2.87x	-
Capitalization / Revenue	1.66x	1.34x	1.2x	0.96x	1.15x	1.19x	1.15x	1.11x
EV / Revenue	0x	0x	0x	0x	0x	1.19x	1.15x	1.11x
EV / EBITDA	0x	0x	0x	0x	0x	7.34x	7.14x	6.34x
EV / EBIT	0x	0x	0x	0x	0x	9.71x	9.07x	8x
EV / FCF	0x	0x	0x	0x	0x	11.3x	11x	-
FCF Yield	5.5%	3.38%	0.29%	6.11%	8.45%	8.83%	9.12%	-
Dividend per Share ²	1.14	1.16	1.18	1.18	1.18	1.18	1.18	-
Rate of return	2.92%	3.21%	3.98%	4.99%	3.61%	2.96%	2.96%	-
EPS ²	1.29	1.63	0.98	2.36	1.96	2.83	2.963	-
Distribution rate	88.4%	71.2%	120%	50%	60.2%	41.7%	39.8%	-
Net sales ¹	541.5	616.1	568.2	568.5	656.1	775.6	800.6	832
EBITDA ¹	79.54	86.78	68.12	79.35	97.91	125.3	128.8	145
EBIT ¹	53.43	59.11	44.91	88.71	73.61	94.7	101.4	115
Net income ¹	30.69	38.61	23.72	56.15	46.9	66.95	69.65	-
Net Debt	180.2	185.8	211.1	-	-	-	-	-
Reference price ²	39.06	36.16	29.68	23.63	32.65	39.86	39.86	39.86
Nbr of stocks (in thousands)	22,981	22,887	22,984	23,094	23,041	23,077	-	-
Announcement Date	2/21/22	2/20/23	2/26/24	2/24/25	2/23/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PACCAR INC	19.62x	1.84x	15.02x	2.78%	61.77B
KOMATSU LTD.	16.08x	1.62x	9.23x	2.77%	40.39B
DAIMLER TRUCK HOLDING AG	11.91x	1.09x	10.94x	4.35%	38.61B
EPIROC AB	31.36x	4.55x	18.19x	1.6%	29.98B
KUBOTA CORPORATION	11.23x	1.51x	9.1x	1.95%	20.12B
KNORR-BREMSE AG	23.69x	2.21x	11.98x	2%	19.56B
METSO OYJ	24.78x	2.75x	14.8x	2.42%	16.68B
CNH INDUSTRIAL N.V.	31.54x	1.03x	18.31x	1.16%	16.77B
EXOR N.V.	13.87x	-	-	0.7%	16.58B
Average	20.45x	2.07x	13.45x	2.19%	28.94B
Weighted average by Cap.	19.67x	2.03x	13.28x	2.49%