DORM
Dorman Products Inc
Price:  
93.22 
USD
Volume:  
124,352.00
United States | Auto Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DORM Intrinsic Value

%
Upside

As of 2024-03-02, the Intrinsic Value of Dorman Products Inc (DORM) is 106.58 USD. This DORM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 93.22 USD, the upside of Dorman Products Inc is %.

The range of the Intrinsic Value is 70.86 - 196.68 USD

93.22 USD
Stock Price
106.58 USD
Intrinsic Value
Intrinsic Value Details

DORM Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 70.86 - 196.68 106.58 14.3%
DCF (Growth 10y) 109.87 - 284.89 159.89 71.5%
DCF (EBITDA 5y) 101.37 - 150.45 135.39 45.2%
DCF (EBITDA 10y) 137.84 - 215.64 185.28 98.8%
Fair Value 20.53 - 20.53 20.53 -77.98%
P/E 61.90 - 98.01 82.29 -11.7%
EV/EBITDA 29.80 - 92.17 60.54 -35.1%
EPV 41.69 - 67.44 54.57 -41.5%
DDM - Stable 32.65 - 105.87 69.26 -25.7%
DDM - Multi 69.62 - 183.36 101.87 9.3%

DORM Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,935.50
Beta 1.02
Outstanding shares (mil) 31.49
Enterprise Value (mil) 3,474.31
Market risk premium 4.60%
Cost of Equity 8.15%
Cost of Debt 5.42%
WACC 7.36%