Cooper-Standard Holdings Inc.

Cooper-Standard Holdings Inc.

CPSยทNYSE

$30.08

-3.0%
Consumer CyclicalAuto - Parts

Cooper-Standard Holdings Inc., through its subsidiary, Cooper-Standard Automotive Inc., designs, manufactures, and sells sealing, fuel and brake delivery, and fluid transfer systems. The company's sealing systems include obstacle detection sensor systems, dynamic seals, variable extrusion systems, static seals, specialty sealing products, encapsulated glasses, stainless steel trims, FlushSeal systems, and textured surfaces with cloth appearance. Its fuel and brake delivery systems comprise chassis and tank fuel lines and bundles, direct injection and port fuel rails, metallic brake lines and bundles, tube coatings, quick connects, low oligomer multi-layer convoluted tubes, and brake jounce lines. The company's fluid transfer systems consist of heater/coolant hoses, turbo charger hoses, quick connects, charged air cooler ducts/assemblies, DPF and SCR emission lines, secondary air hoses, degas tanks, brake and clutch hoses, air intake and charge systems, transmission oil cooling hoses, and multilayer tubing for glycol thermal management. Its products are primarily used in passenger vehicles and light trucks that are manufactured by automotive original equipment manufacturers and replacement markets. The company operates in the United States, Mexico, China, Poland, Canada, Germany, France, and internationally. Cooper-Standard Holdings Inc. was founded in 1960 and is headquartered in Northville, Michigan.

At a Glance

Live Snapshot
Market Cap$534.08M
EPS-0.2300
P/E Ratio-130.78
Earnings Date07/30/2026
Cooper-Standard Holdings Inc.

Cooper-Standard Holdings Inc. Fair Value Envelope

CPS ยท NYSE

Our analysis suggests that CPS has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $30.08, this represents a potential HIDDEN relative to our calculated worth for Cooper-Standard Holdings Inc..

Intrinsic Value
Current Price: $30.08

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$80.0M
+ Cash & Equivalents$198.3M
Firm Value$278.2M
- Debt$1.3B
Equity Value-$984.4M
/ Shares Outstanding17,637,000B
DCF Value-$56
OVERVALUED BY 286%

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
$40.5M
$25.4M
$16.0M
$10.0M
$6.3M
$4.0M
$2.5M
$1.6M
$980.7K
$616.0K
Maintenance CapEx
-$6.1M
-$3.8M
-$2.4M
-$1.5M
-$942.3K
-$591.9K
-$371.8K
-$233.5K
-$146.7K
-$92.1K
Owner Earnings
$34.4M
$21.6M
$13.6M
$8.5M
$5.4M
$3.4M
$2.1M
$1.3M
$834.0K
$523.9K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$31.9M
$18.5M
$10.8M
$6.3M
$3.6M
$2.1M
$1.2M
$717.4K
$417.2K
$242.6K
Terminal Value represents 5.2% of Enterprise Value