Stoneridge, Inc.

Stoneridge, Inc.

SRIยทNYSE

$7.53

-0.99%
Consumer CyclicalAuto - Parts

Stoneridge, Inc., together with its subsidiaries, designs and manufactures engineered electrical and electronic components, modules, and systems for the automotive, commercial, off-highway, motorcycle, and agricultural vehicle markets in North America, South America, Europe, and internationally. It operates in three segments: Control Devices, Electronics, and Stoneridge Brazil. The Control Devices segment offers sensors, switches, actuators, and connectors that monitor, measure, or activate specific functions within a vehicle. The Electronics segment designs and manufactures driver information systems, camera-based vision systems, connectivity, and compliance products. Its products collect, store, and display vehicle information, such as speed, pressure, maintenance data, trip information, operator performance, temperature, distance traveled, and driver messages related to vehicle performance. This segment's electronic control units regulate, coordinate, monitor, and direct the operation of the electrical system within a vehicle. The Stoneridge Brazil segment designs, manufactures, and sells vehicle tracking devices and monitoring services; vehicle security alarms and convenience accessories; in-vehicle audio and infotainment devices; and telematics solutions. It provides its products and systems to various original equipment manufacturers and Tier 1 customers, as well as aftermarket distributors and mass merchandisers for use in various vehicle platforms. Stoneridge, Inc. was founded in 1965 and is headquartered in Novi, Michigan.

At a Glance

Live Snapshot
Market Cap$212.61M
EPS-3.7000
P/E Ratio-2.04
Earnings Date08/05/2026
Stoneridge, Inc.

Stoneridge, Inc. Fair Value Envelope

SRI ยท NYSE

Our analysis suggests that SRI has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $7.53, this represents a potential HIDDEN relative to our calculated worth for Stoneridge, Inc..

Intrinsic Value
Current Price: $7.53

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$27.8M
+ Cash & Equivalents$66.3M
Firm Value$94.0M
- Debt$190.0M
Equity Value-$95.9M
/ Shares Outstanding28,006,494B
DCF Value-$3
OVERVALUED BY 145%

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
$17.7M
$9.2M
$4.8M
$2.5M
$1.3M
$666.2K
$345.9K
$179.6K
$93.2K
$48.4K
Maintenance CapEx
-$2.3M
-$1.2M
-$611.5K
-$317.5K
-$164.8K
-$85.6K
-$44.4K
-$23.1K
-$12.0K
-$6.2K
Owner Earnings
$15.4M
$8.0M
$4.1M
$2.2M
$1.1M
$580.7K
$301.5K
$156.5K
$81.3K
$42.2K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$14.3M
$6.9M
$3.3M
$1.6M
$761.2K
$365.9K
$175.9K
$84.6K
$40.6K
$19.5K
Terminal Value represents 1.2% of Enterprise Value