The Discounted Cash Flow (DCF) valuation of Cooper-Standard Holdings Inc (CPS) is (2.99) USD. With the latest stock price at 15.62 USD, the upside of Cooper-Standard Holdings Inc based on DCF is -119.1%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 8.2% - 18.5% | 13.3% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | (23.16) - 65.49 | (2.99) |
| Upside | -248.3% - 319.3% | -119.1% |