Using the industry peer median EV/EBITDA multiple (trailing + forward), Commercial Vehicle Group, Inc. (CVGI) has a fair value of $4.34 based on 4 comparable companies in the Auto - Parts industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/EBITDA | Forward EV/EBITDA | |
|---|---|---|---|
| Commercial Vehicle Group, Inc.CVGI | 183 | 15.0x | 10.5x |
| Lifetime Brands, Inc. | 165 | 8.7x | 8.5x |
| Gogoro Inc. | 59 | 14.5x | 12.2x |
| The ONE Group Hospitality, Inc. | 55 | 8.1x | 8.0x |
| Century Casinos, Inc. | 43 | 19.7x | 19.5x |
| Industry Median | 11.6x | 10.3x | |
| (*) EBITDA | 20 | 28 | |
| = Enterprise Value | 226 | 290 | |
| (-) Net Debt | 111 | 111 | |
| Equity Value | 115 | 179 | |
| (/) Outstanding shares | 34 | 34 | |
| Fair Price | $3 | $5 | |
Using the industry peer median EV/Revenue multiple (trailing + forward), Commercial Vehicle Group, Inc. (CVGI) has a fair value of $19.92 based on 9 comparable companies in the Auto - Parts industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/Revenue | Forward EV/Revenue | |
|---|---|---|---|
| Commercial Vehicle Group, Inc.CVGI | 183 | 0.5x | 0.3x |
| Lifetime Brands, Inc. | 165 | 0.6x | 0.6x |
| Vera Bradley, Inc. | 106 | 0.6x | 0.3x |
| Sypris Solutions, Inc. | 95 | 1.0x | 1.4x |
| Gogoro Inc. | 59 | 1.4x | 1.2x |
| The ONE Group Hospitality, Inc. | 55 | 0.9x | 0.9x |
| Century Casinos, Inc. | 43 | 1.8x | 1.8x |
| Westport Fuel Systems Inc. | 36 | 0.2x | 0.6x |
| Northann Corp. | 16 | 1.3x | — |
| Foresight Autonomous Holdings Ltd. | 11 | 15.3x | 8.2x |
| Industry Median | 1.0x | 1.0x | |
| (*) Revenue | 649 | 932 | |
| = Enterprise Value | 620 | 950 | |
| (-) Net Debt | 111 | 111 | |
| Equity Value | 509 | 839 | |
| (/) Outstanding shares | 34 | 34 | |
| Fair Price | $15 | $25 | |
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.