Using the industry peer median EV/EBITDA multiple (trailing + forward), Cooper-Standard Holdings Inc. (CPS) has a fair value of $70.86 based on 8 comparable companies in the Auto - Parts industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/EBITDA | Forward EV/EBITDA | |
|---|---|---|---|
| Cooper-Standard Holdings Inc.CPS | 550 | 7.9x | 8.0x |
| Douglas Dynamics, Inc. | 1,044 | 14.1x | 14.4x |
| MarineMax, Inc. | 756 | 22.0x | 20.7x |
| Golden Entertainment, Inc. | 754 | 11.5x | 8.8x |
| Oxford Industries, Inc. | 677 | 15.4x | 15.1x |
| Cars.com Inc. | 666 | 5.8x | 5.7x |
| Malibu Boats, Inc. | 560 | 9.0x | 8.8x |
| Miller Industries, Inc. | 547 | 11.6x | 6.9x |
| Monro, Inc. | 532 | 12.6x | 12.7x |
| Industry Median | 12.1x | 10.7x | |
| (*) EBITDA | 205 | 203 | |
| = Enterprise Value | 2,483 | 2,177 | |
| (-) Net Debt | 1,064 | 1,064 | |
| Equity Value | 1,419 | 1,112 | |
| (/) Outstanding shares | 18 | 18 | |
| Fair Price | $79 | $62 | |
Using the industry peer median EV/Revenue multiple (trailing + forward), Cooper-Standard Holdings Inc. (CPS) has a fair value of $73.56 based on 9 comparable companies in the Auto - Parts industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/Revenue | Forward EV/Revenue | |
|---|---|---|---|
| Cooper-Standard Holdings Inc.CPS | 550 | 0.6x | 0.6x |
| Douglas Dynamics, Inc. | 1,044 | 1.9x | 2.0x |
| MarineMax, Inc. | 756 | 0.8x | 0.7x |
| Golden Entertainment, Inc. | 754 | 2.0x | 1.5x |
| Oxford Industries, Inc. | 677 | 0.8x | 0.8x |
| Cars.com Inc. | 666 | 1.5x | 1.5x |
| Malibu Boats, Inc. | 560 | 0.7x | 0.7x |
| Miller Industries, Inc. | 547 | 0.7x | 0.4x |
| Monro, Inc. | 532 | 0.9x | 0.9x |
| Innoviz Technologies Ltd. | 157 | 3.9x | 3.7x |
| Industry Median | 0.9x | 0.9x | |
| (*) Revenue | 2,741 | 2,711 | |
| = Enterprise Value | 2,386 | 2,371 | |
| (-) Net Debt | 1,064 | 1,064 | |
| Equity Value | 1,322 | 1,306 | |
| (/) Outstanding shares | 18 | 18 | |
| Fair Price | $74 | $73 | |
Disclaimer: Sweet Value Lab provides estimated intrinsic values for informational purposes only. This is not financial advice. All models rely on assumptions that may not reflect future performance. Always do your own research before making investment decisions.