As of 2024-12-13, the Intrinsic Value of Commercial Vehicle Group Inc (CVGI) is
7.28 USD. This CVGI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 2.38 USD, the upside of Commercial Vehicle Group Inc is
205.90%.
The range of the Intrinsic Value is 5.92 - 9.29 USD
CVGI Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
5.92 - 9.29 |
7.28 |
205.9% |
| DCF (Growth 10y) |
6.41 - 9.67 |
7.73 |
224.8% |
| DCF (EBITDA 5y) |
7.00 - 9.63 |
8.22 |
245.5% |
| DCF (EBITDA 10y) |
7.14 - 9.91 |
8.40 |
253.0% |
| Fair Value |
5.37 - 5.37 |
5.37 |
125.75% |
| P/E |
9.16 - 16.48 |
12.47 |
424.2% |
| EV/EBITDA |
(23.22) - 11.51 |
(7.93) |
-433.3% |
| EPV |
6.67 - 9.39 |
8.03 |
237.4% |
| DDM - Stable |
4.19 - 9.06 |
6.63 |
178.6% |
| DDM - Multi |
2.14 - 3.89 |
2.79 |
17.1% |
CVGI Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
82.11 |
| Beta |
0.13 |
| Outstanding shares (mil) |
34.50 |
| Enterprise Value (mil) |
180.11 |
| Market risk premium |
4.60% |
| Cost of Equity |
14.80% |
| Cost of Debt |
6.84% |
| WACC |
8.56% |