In partnership with

How can AI power your income?

Ready to transform artificial intelligence from a buzzword into your personal revenue generator

HubSpot’s groundbreaking guide "200+ AI-Powered Income Ideas" is your gateway to financial innovation in the digital age.

Inside you'll discover:

• A curated collection of 200+ profitable opportunities spanning content creation, e-commerce, gaming, and emerging digital markets—each vetted for real-world potential

• Step-by-step implementation guides designed for beginners, making AI accessible regardless of your technical background

• Cutting-edge strategies aligned with current market trends, ensuring your ventures stay ahead of the curve

Download your guide today and unlock a future where artificial intelligence powers your success. Your next income stream is waiting.

Get Your Guide

Ducommun Incorporated DCF Stock Analysis

Here’s my assumptions for $DCO ( ▲ 2.98% ) :

Risk Free Rate (10 Years Interest Rate Swap): 4.04%

Risk Premium (Taken from the Aswath Damodaran equity premium spreadsheet): 4.33%

Interest Rate Spread on The Risk free rate ( For the cost of debt calculation): 2%

Historical Data

Revenue growth in the last 10 years (CAGR): 1.68%

Earnings growth in the last 10 years (CAGR): / (from - $74.9 Million to $40)

Unlevered Free Cash Flow growth in the last 10 years (CAGR): 7.41%

Future Assumptions

End of Year FCF growth: 4%

Growth until end of 2026: 7%

Growth until end of 2034: 4%

Perpetual growth: 3%

Net Debt: 0.216B

Outstanding Stock Options Present Value Assumption: $0.006B

Restricted Stock Units Present Value Assumption: $0.5B

Stock Valuation based on these assumptions: $88

Last update 08/11/2025

All the content in this newsletter should be taken as informational content only. THIS IS NOT FINANCIAL ADVICE! Do your own Due Diligence before investing or contact a professional financial advisor.

I don’t have a position in Ducommun (DCO) and I don’t plan to add a position in the coming days.