Core Molding Technologies, Inc.

Core Molding Technologies, Inc.

CMTยทAMEX

$23.51

+0.15%
Basic MaterialsChemicals - Specialty

Core Molding Technologies, Inc., together with its subsidiaries, operates as a molder of thermoplastic and thermoset structural products. The company offers a range of manufacturing processes that include compression molding of sheet molding compound, resin transfer molding, liquid molding of dicyclopentadiene, spray-up and hand-lay-up, direct long-fiber thermoplastics, and structural foam and structural web injection molding. It serves various markets, including medium and heavy-duty truck, automobile, power sport, construction, agriculture, building products, and other commercial markets in the United States, Mexico, Canada, and internationally. The company was formerly known as Core Materials Corporation and changed its name to Core Molding Technologies, Inc. in August 2002. Core Molding Technologies, Inc. was incorporated in 1996 and is headquartered in Columbus, Ohio.

At a Glance

Live Snapshot
Market Cap$209.23M
EPS1.3100
P/E Ratio17.95
Earnings Date08/04/2026
Core Molding Technologies, Inc.

Core Molding Technologies, Inc. Fair Value Envelope

CMT ยท AMEX

Our analysis suggests that CMT has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $23.51, this represents a potential HIDDEN relative to our calculated worth for Core Molding Technologies, Inc..

Intrinsic Value
Current Price: $23.51

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$13.7M
+ Cash & Equivalents$38.1M
Firm Value$51.7M
- Debt$32.8M
Equity Value$18.9M
/ Shares Outstanding8,561,353B
DCF Value$2
OVERVALUED BY 91%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$9.6M
$4.8M
$2.4M
$1.2M
$599.5K
$299.8K
$149.9K
$74.9K
$37.5K
$18.7K
Maintenance CapEx
-$1.7M
-$863.4K
-$431.7K
-$215.9K
-$107.9K
-$54.0K
-$27.0K
-$13.5K
-$6.7K
-$3.4K
Owner Earnings
$7.9M
$3.9M
$2.0M
$983.2K
$491.6K
$245.8K
$122.9K
$61.5K
$30.7K
$15.4K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$7.3M
$3.4M
$1.6M
$722.7K
$334.6K
$154.9K
$71.7K
$33.2K
$15.4K
$7.1K
Terminal Value represents 0.9% of Enterprise Value