DORM
Dorman Products Inc
Price:  
100.25 
USD
Volume:  
124,269.00
United States | Auto Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DORM Intrinsic Value

%
Upside

As of 2024-07-20, the Intrinsic Value of Dorman Products Inc (DORM) is 120.75 USD. This DORM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 100.25 USD, the upside of Dorman Products Inc is %.

The range of the Intrinsic Value is 84.52 - 203.68 USD

100.25 USD
Stock Price
120.75 USD
Intrinsic Value
Intrinsic Value Details

DORM Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 84.52 - 203.68 120.75 20.5%
DCF (Growth 10y) 111.30 - 250.13 153.82 53.4%
DCF (EBITDA 5y) 89.73 - 125.73 110.55 10.3%
DCF (EBITDA 10y) 117.87 - 169.54 145.50 45.1%
Fair Value 25.22 - 25.22 25.22 -74.84%
P/E 63.02 - 116.72 93.17 -7.1%
EV/EBITDA 40.45 - 92.91 70.73 -29.4%
EPV 42.67 - 63.06 52.86 -47.3%
DDM - Stable 43.60 - 127.46 85.53 -14.7%
DDM - Multi 70.73 - 163.83 99.17 -1.1%

DORM Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,108.75
Beta 0.94
Outstanding shares (mil) 31.01
Enterprise Value (mil) 3,635.32
Market risk premium 4.60%
Cost of Equity 7.83%
Cost of Debt 5.42%
WACC 7.23%