CORE MOLDING TECHNOLOGIES INC (CMT)
Plastics Products, NEC · Materials · $204M
Intrinsic Value (Consensus)
$17.99
Current Price
$23.81
Margin of Safety
-24.4%
24.4% Above Intrinsic Value
Value: $18
Price: $24
Valuation Model Estimates
Current Price: $23.81
DCF (Discounted Cash Flow)
$10.50
Graham Number
$23.15
Earnings Power Value
$12.52
Relative Value (P/E)
$25.80
Dividend Discount Model
Not applicable
—
Consensus Value
$17.99
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
B
70
Profitability
15/25
Strength
24/25
Valuation
9/25
Growth
22/25
Financial Health Signals
Low debt — conservative balance sheet
Strong earnings growth (20% YoY)
Key Financials
- EPS (TTM)
- $1.29
- EPS (Forward)
- $1.55
- Book Value
- $18.47
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 7.1%
- Debt/Equity
- 11%
- Revenue Growth
- 368.6%
- Earnings Growth
- 20.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Similar Stocks (Materials)
SONSONOCO PRODUCTS CO
$146.17+185.4%
LEGLEGGETT & PLATT INC
$24.64+127.1%
GPKGRAPHIC PACKAGING HO...
$23.49+112.2%
KMBKIMBERLY CLARK CORP
$171.28+64.3%
ETDETHAN ALLEN INTERIOR...
$28.53+35.3%
Data last updated: 2026-06-21
Source: Yahoo Finance