As of 2024-12-12, the Intrinsic Value of Cooper-Standard Holdings Inc (CPS) is
19.93 USD. This CPS valuation is based on the model Discounted Cash Flows (Growth Exit 10Y).
With the current market price of 15.62 USD, the upside of Cooper-Standard Holdings Inc is
27.60%.
The range of the Intrinsic Value is (9.03) - 117.20 USD
19.93 USD
Intrinsic Value
CPS Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(23.16) - 65.49 |
(2.99) |
-119.1% |
| DCF (Growth 10y) |
(9.03) - 117.20 |
19.93 |
27.6% |
| DCF (EBITDA 5y) |
3.30 - 52.29 |
21.07 |
34.9% |
| DCF (EBITDA 10y) |
5.45 - 87.15 |
33.80 |
116.4% |
| Fair Value |
-50.23 - -50.23 |
-50.23 |
-421.60% |
| P/E |
(106.30) - (126.59) |
(130.61) |
-936.2% |
| EV/EBITDA |
(29.86) - 25.17 |
(6.03) |
-138.6% |
| EPV |
(60.44) - (63.94) |
(62.19) |
-498.1% |
| DDM - Stable |
(33.37) - (73.55) |
(53.46) |
-442.2% |
| DDM - Multi |
(0.11) - 0.36 |
0.07 |
-99.6% |
CPS Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
270.69 |
| Beta |
1.61 |
| Outstanding shares (mil) |
17.33 |
| Enterprise Value (mil) |
1,270.13 |
| Market risk premium |
4.60% |
| Cost of Equity |
18.68% |
| Cost of Debt |
14.10% |
| WACC |
13.32% |