As of 2025-07-18, the Intrinsic Value of Motorcar Parts of America Inc (MPAA) is 19.40 USD. This MPAA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 11.50 USD, the upside of Motorcar Parts of America Inc is 68.70%.
The range of the Intrinsic Value is 15.53 - 25.06 USD
Based on its market price of 11.50 USD and our intrinsic valuation, Motorcar Parts of America Inc (MPAA) is undervalued by 68.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 15.53 - 25.06 | 19.40 | 68.7% |
| DCF (Growth 10y) | 18.43 - 29.01 | 22.75 | 97.8% |
| DCF (EBITDA 5y) | 13.19 - 16.51 | 14.82 | 28.9% |
| DCF (EBITDA 10y) | 17.20 - 22.76 | 19.81 | 72.3% |
| Fair Value | -4.97 - -4.97 | -4.97 | -143.23% |
| P/E | (10.02) - (11.97) | (10.69) | -193.0% |
| EV/EBITDA | 10.10 - 13.30 | 11.62 | 1.0% |
| EPV | 7.21 - 11.36 | 9.29 | -19.3% |
| DDM - Stable | (5.80) - (10.80) | (8.30) | -172.2% |
| DDM - Multi | (3.39) - (5.14) | (4.10) | -135.7% |
| Market Cap (mil) | 225.17 |
| Beta | 1.55 |
| Outstanding shares (mil) | 19.58 |
| Enterprise Value (mil) | 344.91 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.64% |
| Cost of Debt | 19.27% |
| WACC | 11.20% |