Dorman Products, Inc. (DORM)
Motor Vehicle Parts & Accessories · Industrials · $3.8B
Intrinsic Value (Consensus)
$83.20
Current Price
$125.75
Margin of Safety
-33.8%
33.8% Above Intrinsic Value
Value: $83
Price: $126
Valuation Model Estimates
Current Price: $125.75
DCF (Discounted Cash Flow)
$49.81
Graham Number
$85.72
Earnings Power Value
$64.47
Relative Value (P/E)
$132.80
Dividend Discount Model
Not applicable
—
Consensus Value
$83.20
Model Assumptions
Discount Rate
10.3%
Growth Rate
8.1%
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
62
Profitability
18/25
Strength
24/25
Valuation
7/25
Growth
13/25
Financial Health Signals
Low debt — conservative balance sheet
Key Financials
- EPS (TTM)
- $6.64
- EPS (Forward)
- $7.18
- Book Value
- $49.18
- P/E Ratio
- 20.0
- Forward P/E
- 18.5
- PEG Ratio
- —
- ROE
- 13.8%
- Debt/Equity
- 30%
- Revenue Growth
- 6.0%
- Earnings Growth
- 8.1%
- 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