Commercial Vehicle Group, Inc. (CVGI)
Motor Vehicle Parts & Accessories · Industrials · $179M
Intrinsic Value (Consensus)
$17.61
Current Price
$5.18
Margin of Safety
+240%
240% Below Intrinsic Value
Value: $18
Price: $5
Valuation Model Estimates
Current Price: $5.18
DCF (Discounted Cash Flow)
$15.48
Graham Number
$11.30
Earnings Power Value
$14.27
Relative Value (P/E)
$29.40
Dividend Discount Model
Not applicable
—
Consensus Value
$17.61
Model Assumptions
Discount Rate
10.3%
Growth Rate
5.0%
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
C
55
Profitability
10/25
Strength
19/25
Valuation
22/25
Growth
4/25
Financial Health Signals
Negative return on equity — company is losing money on shareholder capital
Declining revenue — top line is shrinking
High free cash flow yield (19.0%) — generating lots of cash relative to price
Key Financials
- EPS (TTM)
- $1.47
- EPS (Forward)
- $1.54
- Book Value
- $3.86
- P/E Ratio
- 20.0
- Forward P/E
- 19.0
- PEG Ratio
- —
- ROE
- -17.1%
- Debt/Equity
- 79%
- Revenue Growth
- -10.3%
- Earnings Growth
- 5.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Similar Stocks (Industrials)
ADTADT Inc.
$36.54+300%
AIRTAir T, Inc.
$580.57+300%
IMMRIMMERSION CORP
$25.36+287.8%
VRRMVERRA MOBILITY Corp
$18.26+263.7%
GBXGREENBRIER COMPANIES...
$175.69+256.2%
Data last updated: 2026-06-16
Source: Yahoo Finance