Dorman Products, Inc.

Dorman Products, Inc.

DORMยทNASDAQ

$124.75

+0.12%
Consumer CyclicalAuto - Parts

Dorman Products, Inc. supplies replacement parts and fasteners for passenger cars, light trucks, and medium- and heavy-duty trucks in the automotive aftermarket industry worldwide. It offers original equipment dealer products, such as intake and exhaust manifolds, window regulators, radiator fan assemblies, tire pressure monitor sensors, exhaust gas recirculation coolers, and complex electronics modules; fluid reservoirs, variable valve timing components, complex electronics, and integrated door lock actuators; and oil drain plugs, and wheel bolts and lug nuts. The company also provides automotive replacement parts, including door handles, keyless remotes and cases, and door hinge repairs; and heavy duty aftermarket parts for class 4-8 vehicles, such as lighting, cooling, engine management, wheel hardware, air tanks, and cab products. It offers powertrain products comprising cooling products, harmonic balancers, fluid lines and reservoirs, connectors, 4-wheel drive components, other engine, and transmission and axle components; and chassis products, such as control arms, ball joints, tie-rod ends, brake hardware and hydraulics, axle hardware, suspension arms, knuckles, links, bushings, leaf springs, other suspension, steering, and brake components. The company also provides automotive body products, including window lift motors, switches and handles, wiper, and other interior and exterior automotive body components; and hardware products comprising threaded bolts; automotive and home electrical wiring components; and other hardware assortments and merchandise. It offers its products under the OE Solutions, HELP!, OE FIX, Conduct-Tite, and HD Solutions brands through automotive aftermarket retailers, such as on-line platforms; national, regional, and local warehouse distributors; and specialty markets; salvage yards; local independent parts wholesalers; and mass merchants. The company was founded in 1918 and is headquartered in Colmar, Pennsylvania.

At a Glance

Live Snapshot
Market Cap$3.73B
EPS6.6400
P/E Ratio18.79
Earnings Date08/03/2026
Dorman Products, Inc.

Dorman Products, Inc. Fair Value Envelope

DORM ยท NASDAQ

Our analysis suggests that DORM has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $124.75, this represents a potential HIDDEN relative to our calculated worth for Dorman Products, Inc..

Intrinsic Value
Current Price: $124.75

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$92.2M
+ Cash & Equivalents$49.4M
Firm Value$141.6M
- Debt$633.0M
Equity Value-$491.4M
/ Shares Outstanding30,562,644B
DCF Value-$16
OVERVALUED BY 113%

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
$56.8M
$28.4M
$14.2M
$7.1M
$3.6M
$1.8M
$887.8K
$443.9K
$221.9K
$111.0K
Maintenance CapEx
-$3.8M
-$1.9M
-$949.2K
-$474.6K
-$237.3K
-$118.7K
-$59.3K
-$29.7K
-$14.8K
-$7.4K
Owner Earnings
$53.0M
$26.5M
$13.3M
$6.6M
$3.3M
$1.7M
$828.4K
$414.2K
$207.1K
$103.6K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$49.1M
$22.7M
$10.5M
$4.9M
$2.3M
$1.0M
$483.4K
$223.8K
$103.6K
$48.0K
Terminal Value represents 0.9% of Enterprise Value