As of 2025-01-25, the Intrinsic Value of Stoneridge Inc (SRI) is
27.90 USD. This SRI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 5.69 USD, the upside of Stoneridge Inc is
390.30%.
The range of the Intrinsic Value is 14.74 - 98.54 USD
27.90 USD
Intrinsic Value
SRI Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
14.74 - 98.54 |
27.90 |
390.3% |
| DCF (Growth 10y) |
20.78 - 125.63 |
37.37 |
556.8% |
| DCF (EBITDA 5y) |
14.53 - 22.30 |
18.55 |
226.0% |
| DCF (EBITDA 10y) |
20.91 - 35.61 |
27.80 |
388.6% |
| Fair Value |
-1.33 - -1.33 |
-1.33 |
-123.44% |
| P/E |
(2.27) - 3.69 |
0.31 |
-94.5% |
| EV/EBITDA |
4.94 - 7.47 |
6.40 |
12.5% |
| EPV |
(3.90) - (2.70) |
(3.30) |
-158.0% |
| DDM - Stable |
(2.20) - (9.98) |
(6.09) |
-207.0% |
| DDM - Multi |
14.11 - 51.75 |
22.40 |
293.7% |
SRI Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
157.56 |
| Beta |
1.67 |
| Outstanding shares (mil) |
27.69 |
| Enterprise Value (mil) |
299.74 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.45% |
| Cost of Debt |
10.39% |
| WACC |
6.61% |