CPS
Cooper-Standard Holdings Inc
Price:  
24.10 
USD
Volume:  
153,332.00
United States | Auto Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CPS Intrinsic Value

211.50 %
Upside

What is the intrinsic value of CPS?

As of 2025-07-12, the Intrinsic Value of Cooper-Standard Holdings Inc (CPS) is 75.06 USD. This CPS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 24.10 USD, the upside of Cooper-Standard Holdings Inc is 211.50%.

The range of the Intrinsic Value is 29.78 - 225.11 USD

Is CPS undervalued or overvalued?

Based on its market price of 24.10 USD and our intrinsic valuation, Cooper-Standard Holdings Inc (CPS) is undervalued by 211.50%.

24.10 USD
Stock Price
75.06 USD
Intrinsic Value
Intrinsic Value Details

CPS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 29.78 - 225.11 75.06 211.5%
DCF (Growth 10y) 53.85 - 296.36 110.73 359.5%
DCF (EBITDA 5y) 30.83 - 104.57 68.01 182.2%
DCF (EBITDA 10y) 51.46 - 157.10 98.13 307.2%
Fair Value -12.97 - -12.97 -12.97 -153.83%
P/E (30.87) - (29.63) (31.98) -232.7%
EV/EBITDA (4.49) - 59.11 24.62 2.2%
EPV (22.24) - 9.11 (6.56) -127.2%
DDM - Stable (15.79) - (89.47) (52.63) -318.4%
DDM - Multi 28.02 - 139.71 48.53 101.4%

CPS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 422.95
Beta 1.71
Outstanding shares (mil) 17.55
Enterprise Value (mil) 1,383.55
Market risk premium 4.60%
Cost of Equity 9.06%
Cost of Debt 11.79%
WACC 9.82%