DOVER Corp

DOV· FY2025 10-K· Analyzed 1 mo ago
PASS
Growth Rates — CAGR from SEC 10-K XBRL filings
Revenue
1.5%
FY2015–2025
Net Income
2.3%
FY2015–2025
Free Cash Flow
11.0%
FY2019–2023
EPS (Diluted)
6.1%
FY2015–2025
Latest Metrics — FY2025 · SEC XBRL
Return on Equity
14.8%
NI ÷ Equity
Return on Assets
8.2%
NI ÷ Assets
Net Profit Margin
13.5%
NI ÷ Revenue
Debt / Equity
0.45x
LT Debt ÷ Equity
Intrinsic Value Estimate — DCF (10% discount · 3% terminal · FCF growth capped 15%)
Total Business Value
$30.8B
Per Share (approx.)
$228.19
25% Margin of Safety
$171.14
Conservative entry
50% Margin of Safety
$114.09
Buffett's ideal entry
Growth Rate Used
11.0%
Latest FCF
$1.2B

Berkshire requires a 25–50% discount to intrinsic value before buying.

Buffett Quality Checklist
ROE >15% consistently (≥7 of last 10 years)
Free cash flow positive (≥8 of last 10 years)
Conservative leverage — Debt/Equity below 1
Revenue growing at CAGR >5%
EPS growing at CAGR >5%
10-Year Financial History — SEC EDGAR 10-K Filings
YearRevenueNet IncomeFCFOwner EarningsROENet MarginLT DebtCash
2016$6.0B$508.9M$619.0M13.4%8.4%$3.2B$349.1M
2017$1.6B$811.7M$924.9M18.5%51.3%$3.3B$754.0M
2018$1.6B$570.3M$681.9M20.6%34.8%$2.9B$396.2M
2019$1.7B$677.9M$758.5M$763.4M22.4%39.3%$3.0B$397.3M
2020$6.7B$683.5M$939.1M$796.8M20.2%10.2%$3.1B$513.1M
2021$7.9B$1.1B$944.4M$1.2B26.8%14.2%$3.0B
2022$7.8B$1.1B$594.6M$1.1B24.9%13.6%$2.9B
2023$7.7B$1.1B$1.2B$1.2B20.7%13.8%$3.0B
2024$7.7B$2.7B$2.9B38.8%34.8%$2.9B
2025$8.1B$1.1B$1.3B14.8%13.5%$3.3B
Warren & Charlie
Buffett / Munger — quality, moat & valuation

DOVER Corp (DOV) — Investment Memo

🐂 The Bull Case (Warren's voice)

  • The "Boring is Beautiful" Moat: Dover doesn't sell dreams; it sells the unexciting hardware that keeps the world moving. Pumps, fuel handles, and imaging systems are the "plumbing" of global commerce.
  • Technical Inertia: The moat isn't based on a breakthrough patent, but on the pain of change. When a factory's coding system works, the risk of downtime during a switch to a competitor outweighs the marginal savings. That is a pricing power superpower.
  • Diversified Cash Stream: Because they operate across disparate niches, a slump in one sector (e.g., fuel handling) is often offset by strength in another (e.g., imaging). It's a self-hedging industrial portfolio.
  • Attractive Entry: For Berkshire to care, we need a "fat pitch." This becomes a compelling buy if the price reflects a utility-like growth rate rather than a high-growth industrial.
  • Price Range: Genuinely attractive below $175 per share, where the yield on FCF begins to outweigh the risks of the acquisition treadmill.

🐻 The Bear Case (Charlie inverts)

"Show me where I'll die and I won't go there."

  • The M&A Mirage: The primary threat is "diworsification." Dover is addicted to the bolt-on. When organic growth is stagnant, management uses acquisitions to manufacture growth. Eventually, the price paid for these niches exceeds the value they create, leading to massive goodwill impairments.
  • The "Commodity Trap" Leapfrog: The switching cost moat relies on the assumption that the technology remains static. If a competitor introduces a modular, plug-and-play alternative that eliminates installation friction, Dover's "technical inertia" evaporates overnight.
  • Capital Misallocation: The 2024 NI spike suggests accounting alchemy rather than operational excellence. If management is more focused on the optics of the P&L than the reality of the cash flow, they will eventually make a catastrophic capital allocation error.
  • Most Likely Failure: The M&A Mirage. Over the next 3–5 years, the cost of capital will likely make the "acquisition treadmill" too expensive to maintain, exposing the underlying organic decay.

💰 Valuation & Margin of Safety

The DCF assumes an 11% FCF growth rate, which feels optimistic given the reliance on acquisitions to move the needle.

  • Intrinsic value estimate: $228.19 per share
  • 25% margin of safety entry: $171.14 (conservative)
  • 50% margin of safety entry: $114.10 (Buffett's ideal)
  • Current Status: Expensive. The market is pricing this as a compounding machine, but the numbers suggest a treadmill.

Verdict: PASS

The business is a collection of decent niches, but the financials are too jittery and the growth is too artificial. We do not pay a premium for an acquisition addiction. Wait for a systemic panic to bring the price below $171.

Other Analyst Views· Lynch · Damodaran
Research Notes· Money Model · Moat · Financials · Management

Data sourced from SEC EDGAR XBRL filings (10-K only). For educational purposes — not investment advice.