As of 2025-07-16, the Intrinsic Value of Cooper-Standard Holdings Inc (CPS) is 74.30 USD. This CPS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 23.50 USD, the upside of Cooper-Standard Holdings Inc is 216.20%.
The range of the Intrinsic Value is 29.07 - 225.66 USD
Based on its market price of 23.50 USD and our intrinsic valuation, Cooper-Standard Holdings Inc (CPS) is undervalued by 216.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 29.07 - 225.66 | 74.30 | 216.2% |
| DCF (Growth 10y) | 52.89 - 297.07 | 109.73 | 366.9% |
| DCF (EBITDA 5y) | 29.92 - 101.60 | 65.42 | 178.4% |
| DCF (EBITDA 10y) | 50.39 - 154.20 | 95.63 | 306.9% |
| Fair Value | -12.97 - -12.97 | -12.97 | -155.20% |
| P/E | (30.36) - (29.27) | (31.39) | -233.6% |
| EV/EBITDA | (13.37) - 56.34 | 20.02 | -14.8% |
| EPV | (22.47) - 9.18 | (6.65) | -128.3% |
| DDM - Stable | (15.34) - (90.28) | (52.81) | -324.7% |
| DDM - Multi | 27.01 - 141.06 | 47.29 | 101.3% |
| Market Cap (mil) | 412.43 |
| Beta | 1.79 |
| Outstanding shares (mil) | 17.55 |
| Enterprise Value (mil) | 1,373.02 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.21% |
| Cost of Debt | 11.79% |
| WACC | 9.87% |