Ducommun Incorporated logo DCO - Ducommun Incorporated

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
0
BUY 12
HOLD 8
SELL 0
STRONG
SELL
0
| PRICE TARGET: $192.00 DETAILS
HIGH: $209.00
LOW: $175.00
MEDIAN: $192.00
CONSENSUS: $192.00
UPSIDE: 8.91%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Cyclical & Capital-Intensive 80% confidence

Primary model: Normalized Earnings × Cycle Multiple

Valuation Signal Overvalued Strong
Trading 272.4% above fair value
Current Price $176.30
Bear Case $38.74 78.0% downside ($38.74 - $176.30) / $176.30 = -78.0% $2.15 × 18x
Fair Value $47.34 73.1% downside ($47.34 - $176.30) / $176.30 = -73.1% $2.15 × 22x
Bull Case $55.95 68.3% downside ($55.95 - $176.30) / $176.30 = -68.3% $2.15 × 26x

Adjust Assumptions

22.0x
2.15$

Key Value Driver

Through-cycle normalized EPS ($2.15)

Implied Market Multiple 81.9x

Plain-Language Summary

Using 7-year normalized EPS of $2.15 at a 22x cycle multiple, the base-case value is $47.34 per share. P/TBV cross-check: 9.3x.

Analyst Consensus (External Reference)

Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.

Average Target (20 analysts) $192.00
Analyst Range $175.00 – $209.00
Divergence from AlphaVal 75%

Warnings

This company has a built-in lending arm whose debt is mixed in with the main business. We capped the debt adjustment to avoid overstating what the core business owes.
Price-to-book value of 9.3x is above the normal range for this type of business (0.7x-2.0x). The stock may already price in a strong cycle.
Wall Street's average price target is $192.00 (from 20 analysts). Our estimate is 75% below the consensus -- consider that gap carefully.

Key Risks

  • Standard 10-year DCF produces unreliable terminal values for cyclicals
  • 'Cheap' P/E at cycle peak is the most common value trap — normalize first
  • Captive finance subsidiaries have different risk profiles from manufacturing