As of 2025-06-09, the Intrinsic Value of Cooper Tire & Rubber Co (CTB) is 49.48 USD. This CTB valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 60.17 USD, the upside of Cooper Tire & Rubber Co is -17.80%.
The range of the Intrinsic Value is 38.79 - 70.07 USD
Based on its market price of 60.17 USD and our intrinsic valuation, Cooper Tire & Rubber Co (CTB) is overvalued by 17.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 38.79 - 70.07 | 49.48 | -17.8% |
| DCF (Growth 10y) | 44.82 - 79.71 | 56.80 | -5.6% |
| DCF (EBITDA 5y) | 39.83 - 58.09 | 48.86 | -18.8% |
| DCF (EBITDA 10y) | 44.89 - 66.72 | 55.10 | -8.4% |
| Fair Value | 17.69 - 17.69 | 17.69 | -70.59% |
| P/E | 34.90 - 63.58 | 49.16 | -18.3% |
| EV/EBITDA | 38.83 - 66.80 | 52.74 | -12.3% |
| EPV | 31.44 - 47.13 | 39.28 | -34.7% |
| DDM - Stable | 31.52 - 74.73 | 53.12 | -11.7% |
| DDM - Multi | 31.95 - 60.60 | 42.01 | -30.2% |
| Market Cap (mil) | 3,040.02 |
| Beta | 1.67 |
| Outstanding shares (mil) | 50.52 |
| Enterprise Value (mil) | 2,914.32 |
| Market risk premium | 4.24% |
| Cost of Equity | 6.51% |
| Cost of Debt | 6.85% |
| WACC | 6.34% |