As of 2024-07-27, the Intrinsic Value of Dorman Products Inc (DORM) is
120.19 USD. This DORM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 100.41 USD, the upside of Dorman Products Inc is
%.
The range of the Intrinsic Value is 83.33 - 206.71 USD
120.19 USD
Intrinsic Value
DORM Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
83.33 - 206.71 |
120.19 |
19.7% |
| DCF (Growth 10y) |
109.70 - 253.87 |
153.09 |
52.5% |
| DCF (EBITDA 5y) |
90.69 - 127.22 |
111.92 |
11.5% |
| DCF (EBITDA 10y) |
118.34 - 171.51 |
146.77 |
46.2% |
| Fair Value |
25.22 - 25.22 |
25.22 |
-74.88% |
| P/E |
67.06 - 121.66 |
99.73 |
-0.7% |
| EV/EBITDA |
41.54 - 94.10 |
72.16 |
-28.1% |
| EPV |
42.06 - 63.61 |
52.84 |
-47.4% |
| DDM - Stable |
43.37 - 130.32 |
86.85 |
-13.5% |
| DDM - Multi |
70.30 - 167.82 |
99.51 |
-0.9% |
DORM Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,113.71 |
| Beta |
0.86 |
| Outstanding shares (mil) |
31.01 |
| Enterprise Value (mil) |
3,640.28 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.81% |
| Cost of Debt |
5.42% |
| WACC |
7.25% |