As of 2025-05-16, the Intrinsic Value of Commercial Vehicle Group Inc (CVGI) is 30.93 USD. This CVGI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.43 USD, the upside of Commercial Vehicle Group Inc is 2062.9%.

The range of the Intrinsic Value is 19.33 - 73.63 USD.

Is CVGI undervalued or overvalued?

Based on its market price of 1.43 USD and our intrinsic valuation, Commercial Vehicle Group Inc (CVGI) is undervalued by 2062.9%.

1.43 USD

Stock Price

30.93 USD

Intrinsic Value

Intrinsic Value Details

CVGI Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	19.33 - 73.63	30.93	2062.9%
Peter Lynch Fair Value	-4.64 - -4.64	-4.64	-424.81%
P/E Multiples	(10.81) - 1.52	(4.93)	-445.0%
EV/EBITDA Multiples	(25.33) - 2.82	(12.32)	-961.8%

CVGI Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Federal Signal Corp	90.94 - 192.29	122.79	30.4%
Alamo Group Inc	172.38 - 319.75	222.32	10.0%
Blue Bird Corp	45.44 - 82.5	57.96	43.6%
Astec Industries Inc	36.75 - 86.83	51.35	21.6%
Douglas Dynamics Inc	32.19 - 51.11	39.67	35.6%
China Yuchai International Ltd	36.44 - 53.43	42.55	148.2%
Miller Industries Inc	53.85 - 114.74	72.72	58.1%
Manitowoc Company Inc	38.72 - 55.65	44.98	290.5%
Shyft Group Inc	11.83 - 31.27	17.75	83.9%
FreightCar America Inc	13.63 - 26.98	18.57	148.2%

CVGI Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	50
Beta	0.83
Outstanding shares (mil)	35
Enterprise Value (mil)	147

Market risk premium	5.1%
Cost of Equity	10.35%
Cost of Debt	6.9%
WACC	6.4%