US · DSGR
Distribution Solutions Group, Inc.
- Sector
- Industrials · Industrial - Distribution
- Headquarters
- Fort Worth, IL 60631
- Website
- lawsonproducts.com
Price · as of 2024-12-31
$27.54
Market cap 1.38B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $38.54 | +39.94% |
| Intrinsic Value(DCF) | $531.62 | +1,830.36% |
| Graham-Dodd Method(GD) | $3.01 | -89.06% |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | $9.59 | $125.18 | $0.00 | $13.53 | $0.00 |
| 2011 | $7.88 | $445.96 | $0.00 | $2.49 | $0.00 |
| 2012 | $7.63 | $198.03 | $0.00 | $0.00 | $0.00 |
| 2013 | $7.59 | $266.47 | $0.00 | $4.64 | $0.00 |
| 2014 | $12.27 | $83.46 | $0.00 | $4.58 | $0.00 |
| 2015 | $9.41 | $46.06 | $0.00 | $7.11 | $0.17 |
| 2016 | $13.32 | $147.90 | $0.00 | $5.37 | $0.00 |
| 2017 | $12.32 | $317.77 | $0.00 | $24.93 | $60.82 |
| 2018 | $14.96 | $67.13 | $46.29 | $11.81 | $14.46 |
| 2019 | $18.61 | $153.97 | $76.46 | $13.76 | $11.19 |
| 2020 | $30.04 | $63.62 | $0.00 | $9.03 | $2.64 |
| 2021 | $18.76 | $58.02 | $259.84 | $1.77 | $0.00 |
| 2022 | $20.78 | $120.93 | $13,703.90 | $7.35 | $26.84 |
| 2023 | $30.65 | $390.15 | $15,509.24 | $4.83 | $0.00 |
| 2024 | $30.49 | $38.54 | $5,323.84 | $3.01 | $0.00 |
AI valuation
Our deep-learning model estimates Distribution Solutions Group, Inc.'s (DSGR) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $38.54
- Current price
- $27.54
- AI upside
- +39.94%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$531.62
+1,830.36% upside
Graham-Dodd
$3.01
-89.06% upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| DSGR | Distribution Solutions Gr… | $27.54 | 1.38B | +40% | +1,830% | -89% | — | -194.76 | 2.23 | 0.79 | 17.00 | — | -15.52 | 34.02% | 3.10% | -0.41% | -1.13% | 4.25% | -0.45% | 1.30 | 1.01 | 2.67 | 1.19 | 5.93 | -2000.00% | 1488.00% | -5714.00% | 2.33% | 0.21 | 2.53% | 0.00% | 0.00% | 0.22% | 39.18 | 65.92 | 1.22 | 2.22 |
| CCEC | Capital Clean Energy Carr… | $22.71 | 1.34B | +172% | -35% | +41% | +57% | 20.08 | 0.79 | 2.88 | 11.23 | 95.92 | 0.86 | 56.25% | 51.74% | 52.00% | 4.24% | 6.02% | 1.46% | 1.92 | 1.37 | 1.67 | 1.31 | 7.64 | 2093.00% | 245.00% | 26636.00% | -90.18% | 0.99 | -30.25% | 3.17% | 63.70% | 3.17% | 17.42 | -3.47 | 9.01 | 0.56 |
| CRAI | CRA International, Inc. | $172.66 | 1.13B | — | +779% | -84% | -18% | 21.85 | 5.60 | 1.59 | 13.60 | — | 10.58 | 29.03% | 11.06% | 7.29% | — | — | — | 0.60 | 15.51 | 0.92 | 0.81 | 1.13 | — | — | — | 1.55% | 0.07 | — | 1.16% | 25.20% | 5.09% | 15.71 | 70.39 | 1.74 | 3.80 |
| CTOS | Custom Truck One Source, … | $7.16 | 1.62B | +193% | -72% | -99% | — | -40.25 | 1.34 | 0.64 | 9.39 | — | -12.03 | 19.06% | 6.70% | -1.59% | -3.22% | 3.71% | -0.83% | 2.82 | 0.72 | 1.30 | 0.23 | 6.36 | -15714.00% | -337.00% | -3088.00% | -30.66% | 0.04 | -11.07% | 0.00% | 0.00% | 2.51% | 29.60 | -10.11 | 1.98 | 0.76 |
| EVEX | Eve Holding, Inc. | $3.00 | 902.65M | — | — | — | — | -8.25 | 9.20 | — | -7.24 | -189.71 | 9.20 | 0.00% | — | — | -95.63% | 2123.20% | -49.03% | 1.07 | -42.71 | 5.27 | 5.12 | -0.57 | 435.00% | — | 4912.00% | -12.39% | -2.29 | 1916.93% | 0.00% | 0.00% | 0.00% | -6.19 | -6.86 | — | 0.73 |
| EVLV | Evolv Technologies Holdin… | $5.30 | 925.47M | +390% | +347% | — | — | -9.19 | 4.22 | 4.78 | -12.83 | — | 4.22 | 57.08% | -79.24% | -52.01% | -40.93% | -136.90% | -19.06% | 0.22 | — | 1.26 | 0.84 | 0.31 | -5211.00% | 2916.00% | -1734.00% | -13.73% | -0.32 | -113.38% | 0.00% | 0.00% | 0.00% | -5.71 | -6.90 | 4.53 | -0.39 |
| GIC | Global Industrial Company | $32.98 | 1.27B | 0% | +84% | -94% | -28% | 17.97 | 4.11 | 0.94 | 12.63 | 105.15 | 5.16 | 35.54% | 7.08% | 5.23% | 24.17% | 21.48% | 13.07% | 0.33 | — | 2.22 | 1.16 | 0.34 | 1709.00% | 480.00% | 5906.00% | 5.77% | 0.44 | 22.25% | 3.12% | 56.00% | 4.00% | 13.62 | 17.83 | 0.96 | 6.30 |
| GRC | The Gorman-Rupp Company | $64.23 | 1.69B | -26% | -59% | — | -64% | 32.39 | 4.14 | 2.52 | 16.54 | 101.14 | -31.04 | 28.84% | 13.97% | 7.77% | 13.45% | 10.27% | 6.17% | 0.74 | 4.08 | 2.37 | 1.25 | 2.27 | 3203.00% | 344.00% | 6006.00% | 5.17% | 1.08 | 12.48% | 1.14% | 36.90% | 6.47% | 20.86 | 22.39 | 2.92 | 3.66 |
| HSII | Heidrick & Struggles Inte… | $59.01 | 1.23B | +674% | -31% | -86% | -89% | 107.80 | 2.08 | 0.84 | 5.15 | — | 3.11 | 25.20% | 0.67% | 0.78% | 1.91% | 8.15% | 0.75% | 0.22 | — | 1.60 | 1.46 | -4.47 | -8435.00% | 715.00% | -40855.00% | 13.19% | 0.31 | 335.80% | 1.37% | 148.10% | 12.61% | 63.52 | 3.85 | 0.43 | 2.25 |
| LNN | Lindsay Corporation | $134.70 | 1.43B | -32% | -63% | -60% | -4% | 16.16 | 2.25 | 1.77 | 9.23 | 126.14 | 2.82 | 31.16% | 13.03% | 10.95% | 14.61% | 16.37% | 9.25% | 0.26 | 48.08 | 3.71 | 2.53 | -0.97 | 1281.00% | 1141.00% | 3539.00% | 7.55% | 0.93 | 21.45% | 1.32% | 21.30% | 7.09% | 12.29 | 11.97 | 1.60 | 5.28 |
| RHLD | Resolute Holdings Managem… | $168.55 | 1.44B | -33% | -45% | — | +19% | 3.09 | -0.43 | 0.81 | 3.85 | — | -0.43 | 52.13% | 30.12% | 26.22% | -27.93% | -90.02% | 92.40% | -0.26 | 5.95 | 0.00 | 0.06 | 1.43 | -96316.00% | 767.00% | 3543.00% | 42.17% | 0.19 | -102.08% | 4.57% | 14.10% | 35.37% | 4.28 | 3.77 | 1.29 | -137.88 |
About Distribution Solutions Group, Inc.
Lawson Products, Inc. sells and distributes specialty products to the industrial, commercial, institutional, and government maintenance, repair, and operations market. It sells its products to customers in the United States, Puerto Rico, Canada, Mexico, and the Caribbean. The company was founded in 1952 and is headquartered in Chicago, Illinois.
- CEO
- John Bryan King
- Employees
- 4.4K
- Beta
- 0.46
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($531.62 ÷ $27.54) − 1 = +1,830.36% (DCF, example).