As of 2024-12-15, the Intrinsic Value of Motorcar Parts of America Inc (MPAA) is
15.55 USD. This MPAA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 8.38 USD, the upside of Motorcar Parts of America Inc is
85.60%.
The range of the Intrinsic Value is 10.09 - 26.61 USD
15.55 USD
Intrinsic Value
MPAA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
10.09 - 26.61 |
15.55 |
85.6% |
| DCF (Growth 10y) |
12.20 - 28.46 |
17.64 |
110.5% |
| DCF (EBITDA 5y) |
6.40 - 9.18 |
7.53 |
-10.2% |
| DCF (EBITDA 10y) |
9.45 - 13.72 |
11.27 |
34.4% |
| Fair Value |
-16.86 - -16.86 |
-16.86 |
-301.14% |
| P/E |
(31.49) - (33.37) |
(33.04) |
-494.2% |
| EV/EBITDA |
3.84 - 6.92 |
5.29 |
-36.9% |
| EPV |
3.26 - 6.75 |
5.00 |
-40.3% |
| DDM - Stable |
(28.89) - (175.32) |
(102.10) |
-1318.4% |
| DDM - Multi |
(4.37) - (21.67) |
(7.39) |
-188.2% |
MPAA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
166.34 |
| Beta |
1.37 |
| Outstanding shares (mil) |
19.85 |
| Enterprise Value (mil) |
315.74 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.95% |
| Cost of Debt |
19.09% |
| WACC |
10.07% |