SRI
Stoneridge Inc
Price:  
15.97 
USD
Volume:  
112,012.00
United States | Auto Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SRI Intrinsic Value

%
Upside

As of 2024-06-13, the Intrinsic Value of Stoneridge Inc (SRI) is 28.16 USD. This SRI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 15.97 USD, the upside of Stoneridge Inc is %.

The range of the Intrinsic Value is 14.95 - 96.20 USD

15.97 USD
Stock Price
28.16 USD
Intrinsic Value
Intrinsic Value Details

SRI Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 14.95 - 96.20 28.16 76.4%
DCF (Growth 10y) 21.61 - 121.61 38.04 138.2%
DCF (EBITDA 5y) 13.40 - 19.39 15.47 -3.1%
DCF (EBITDA 10y) 19.20 - 29.91 23.25 45.6%
Fair Value -0.71 - -0.71 -0.71 -104.44%
P/E (1.26) - 5.34 1.24 -92.3%
EV/EBITDA 4.79 - 9.23 6.64 -58.4%
EPV (4.20) - (3.50) (3.85) -124.1%
DDM - Stable (1.38) - (5.46) (3.42) -121.4%
DDM - Multi 16.64 - 52.61 25.44 59.3%

SRI Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 441.89
Beta 0.98
Outstanding shares (mil) 27.67
Enterprise Value (mil) 589.95
Market risk premium 4.60%
Cost of Equity 8.27%
Cost of Debt 10.92%
WACC 7.61%