Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Dorman Products, Inc.
Bear Case (25th pct.)
-23.5% vs price
Base Case (Median)
-15.9% vs price
Bull Case (75th pct.)
-6.3% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $104.03 | -15.4% | High (40%) |
| PE Comparable | $136.26 | 10.9% | Medium (25%) |
| Growth Trajectory DCF | $98.32 | -20.0% | Medium (20%) |
| Graham Number | $89.64 | -27.1% | Medium (30%) |
| EV/EBITDA | $103.33 | -15.9% | Medium (20%) |
| EV/FCF | $126.30 | 2.8% | Medium (20%) |
| Earnings Power Value | $69.28 | -43.6% | Medium (50%) |
Based on 7 out of 7 methods, DORM appears overvalued at the current price of $122.90. The base case fair value of $103.33 implies 15.9% 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.