CPS
Cooper-Standard Holdings Inc
Price:  
13.00 
USD
Volume:  
177,327.00
United States | Auto Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CPS Intrinsic Value

%
Upside

As of 2024-05-24, the Intrinsic Value of Cooper-Standard Holdings Inc (CPS) is 2.49 USD. This CPS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 13.00 USD, the upside of Cooper-Standard Holdings Inc is %.

The range of the Intrinsic Value is (18.94) - 66.94 USD

13.00 USD
Stock Price
2.49 USD
Intrinsic Value
Intrinsic Value Details

CPS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (18.94) - 66.94 2.49 -80.8%
DCF (Growth 10y) (4.92) - 109.43 23.94 84.1%
DCF (EBITDA 5y) (1.12) - 40.76 14.44 11.1%
DCF (EBITDA 10y) 4.13 - 69.55 27.88 114.5%
Fair Value -29.85 - -29.85 -29.85 -329.59%
P/E (115.69) - (111.63) (106.85) -921.9%
EV/EBITDA (30.34) - 27.92 (0.98) -107.5%
EPV (60.23) - (63.40) (61.81) -575.5%
DDM - Stable (16.26) - (42.99) (29.63) -327.9%
DDM - Multi (0.33) - 0.11 (0.18) -101.4%

CPS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 224.77
Beta 2.84
Outstanding shares (mil) 17.29
Enterprise Value (mil) 1,212.09
Market risk premium 4.60%
Cost of Equity 21.10%
Cost of Debt 12.02%
WACC 12.28%