As of 2025-09-16, the Intrinsic Value of Cooper-Standard Holdings Inc (CPS) is 99.63 USD. This CPS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 39.08 USD, the upside of Cooper-Standard Holdings Inc is 155.00%.
The range of the Intrinsic Value is 37.41 - 433.39 USD
Based on its market price of 39.08 USD and our intrinsic valuation, Cooper-Standard Holdings Inc (CPS) is undervalued by 155.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 37.41 - 433.39 | 99.63 | 155.0% |
| DCF (Growth 10y) | 56.39 - 501.08 | 127.32 | 225.8% |
| DCF (EBITDA 5y) | 36.19 - 96.52 | 70.80 | 81.2% |
| DCF (EBITDA 10y) | 52.43 - 143.38 | 96.21 | 146.2% |
| Fair Value | 8.31 - 8.31 | 8.31 | -78.73% |
| P/E | 21.35 - 38.27 | 27.68 | -29.2% |
| EV/EBITDA | (15.11) - 56.06 | 25.84 | -33.9% |
| EPV | (22.82) - 9.93 | (6.44) | -116.5% |
| DDM - Stable | 11.91 - 155.40 | 83.66 | 114.1% |
| DDM - Multi | 31.03 - 349.02 | 59.43 | 52.1% |
| Market Cap (mil) | 688.98 |
| Beta | 1.42 |
| Outstanding shares (mil) | 17.63 |
| Enterprise Value (mil) | 1,668.60 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.87% |
| Cost of Debt | 11.79% |
| WACC | 9.64% |