Dorman Products, Inc.
Bear Case (25th pct.)
-40.7% vs price
Base Case (Median)
-27.3% vs price
Bull Case (75th pct.)
-5.5% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $56.53 | -57.4% | High (40%) |
| PE Comparable | $134.02 | 0.9% | Medium (25%) |
| Growth Trajectory DCF | $96.61 | -27.3% | Medium (20%) |
| Graham Number | $88.33 | -33.5% | Medium (30%) |
| EV/EBITDA | $116.97 | -11.9% | Medium (20%) |
| EV/FCF | $139.27 | 4.9% | Medium (20%) |
| Earnings Power Value | $69.19 | -47.9% | Medium (50%) |
Based on 7 out of 8 methods, DORM appears overvalued at the current price of $132.82. The base case fair value of $96.61 implies 27.3% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.