US · CPS
Cooper-Standard Holdings Inc.
- Sector
- Consumer Cyclical · Auto - Parts
- Headquarters
- Northville, MI 48168
- Website
- cooperstandard.com
Price · as of 2025-12-31
$30.62
Market cap 677.97M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $46,510.84 | +151,796.93% |
| Intrinsic Value(DCF) | $15.00 | -51.01% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $45.00 | $29.85 | $630.43 | $49.34 | $149.15 |
| 2012 | $37.00 | $65.01 | $330.23 | $58.96 | $53.55 |
| 2013 | $61.95 | $46.36 | $15.49 | $44.07 | $49.05 |
| 2014 | $54.27 | $57.23 | $0.00 | $37.60 | $33.09 |
| 2015 | $77.60 | $67.98 | $8.84 | $58.89 | $71.50 |
| 2016 | $110.62 | $94.06 | $28.32 | $70.15 | $93.66 |
| 2017 | $122.33 | $114.49 | $22.84 | $75.62 | $94.26 |
| 2018 | $56.18 | $80.89 | $0.00 | $67.38 | $48.18 |
| 2019 | $14.90 | $71.95 | $0.00 | $61.33 | $0.00 |
| 2020 | $47.12 | $95.80 | $0.00 | $0.00 | $228.52 |
| 2021 | $8.98 | $7.85 | $0.00 | $0.00 | $0.00 |
| 2022 | $15.27 | $45.14 | $0.00 | $0.00 | $0.00 |
| 2023 | $14.23 | $284.85 | $0.00 | $0.00 | $0.00 |
| 2024 | $14.00 | $50.61 | $0.00 | $0.00 | $0.00 |
| 2025 | $37.50 | $46,510.84 | $0.00 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates Cooper-Standard Holdings Inc.'s (CPS) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $46,510.84
- Current price
- $30.62
- AI upside
- +151,796.93%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$15.00
-51.01% upside
Graham-Dodd
—
— upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| CPS | Cooper-Standard Holdings … | $30.62 | 677.97M | +151,797% | -51% | — | — | -0.90 | -8.02 | 0.24 | 8.47 | — | -2.65 | 11.72% | 3.90% | -0.15% | 713.00% | 4.56% | -41.84% | -15.12 | 0.93 | 1.30 | 0.98 | 5.20 | -9487.00% | 37.00% | -3719.00% | 2.43% | 0.09 | 1.73% | 0.00% | 0.00% | 0.00% | 16.23 | 106.72 | 0.63 | 1.67 |
| AXL | American Axle & Manufactu… | $8.62 | 1.02B | +234% | -78% | -44% | -69% | 15.69 | 0.98 | 0.09 | 3.79 | — | -8.33 | 12.10% | 3.94% | 0.57% | 5.99% | 4.63% | 0.67% | 4.86 | 1.30 | 1.63 | 1.07 | 3.03 | -20000.00% | 75.00% | 139.00% | 37.21% | 0.39 | 7.02% | 0.00% | 0.00% | 51.56% | 11.32 | 13.38 | 0.45 | 1.55 |
| CARS | Cars.com Inc. | $8.54 | 510.81M | +366% | -61% | -21% | -66% | 24.16 | 1.03 | 0.67 | 2.29 | — | -2.18 | 83.03% | 8.33% | 2.77% | 4.08% | 5.29% | 1.84% | 0.00 | 0.99 | 1.87 | 1.66 | -0.30 | -5556.00% | 57.00% | -145.00% | 30.42% | 1.34 | 22.12% | 0.00% | 0.00% | 113.06% | 7.11 | 2.91 | 0.59 | 0.23 |
| GDEN | Golden Entertainment, Inc… | $28.90 | 756.43M | -18% | -59% | — | — | -63.01 | 1.83 | 1.21 | 10.41 | — | 2.72 | 39.53% | 3.39% | -1.93% | -2.73% | 2.48% | -1.17% | 1.07 | 0.70 | 1.17 | 0.77 | 3.52 | -11345.00% | -478.00% | -1617.00% | 4.62% | 0.93 | 4.10% | 3.42% | -215.50% | 13.20% | 54.04 | 32.70 | 1.83 | 1.40 |
| HZO | MarineMax, Inc. | $30.50 | 671.84M | +652% | -69% | -63% | — | -17.07 | 0.56 | 0.23 | 19.21 | — | 1.40 | 32.49% | 4.46% | -1.37% | -3.22% | 4.27% | -1.21% | 1.33 | 1.45 | 1.20 | 0.28 | 12.91 | -18667.00% | -501.00% | -11387.00% | 2.27% | 0.07 | 0.60% | 0.00% | 0.00% | 5.23% | 15.53 | 134.06 | 0.69 | 1.80 |
| INVZ | Innoviz Technologies Ltd. | $0.85 | 177.87M | +4,551% | +459,456% | — | — | -2.67 | 2.33 | 3.28 | -2.80 | — | 2.33 | 23.43% | -122.95% | -123.06% | -86.56% | -122.35% | -50.13% | 0.83 | — | 2.87 | 2.61 | -0.90 | -4035.00% | 12700.00% | -3608.00% | -28.75% | -1.52 | -93.96% | 0.00% | 0.00% | 0.00% | -2.56 | -3.33 | 3.15 | -6.99 |
| MBUU | Malibu Boats, Inc. | $29.06 | 558.72M | +44% | -54% | -6% | -85% | 43.43 | 1.28 | 0.82 | 10.71 | — | 2.24 | 17.84% | 2.69% | 1.84% | 2.92% | 3.24% | 2.07% | 0.05 | 11.56 | 1.63 | 0.52 | -0.19 | -12774.00% | -259.00% | -24011.00% | 4.32% | 0.42 | 5.67% | 0.00% | 0.00% | 5.43% | 29.88 | 22.74 | 0.81 | 4.11 |
| MLR | Miller Industries, Inc. | $42.03 | 481.58M | -7% | -55% | +18% | +121% | 8.46 | 1.34 | 0.43 | 5.89 | 107.24 | 1.41 | 13.58% | 6.72% | 5.05% | 16.96% | 16.31% | 9.66% | 0.16 | 21.51 | 2.68 | 1.71 | 0.42 | 789.00% | 903.00% | -23386.00% | 0.28% | 0.09 | 0.37% | 1.62% | 13.70% | 2.16% | 6.85 | 381.05 | 0.46 | 4.65 |
| MNRO | Monro, Inc. | $21.53 | 646.32M | +22% | -72% | — | — | -88.04 | 0.73 | 0.38 | 11.71 | — | -3.62 | 34.94% | 3.37% | -0.43% | -0.81% | 2.96% | -0.31% | 0.85 | 2.13 | 0.53 | 0.11 | 6.17 | -11930.00% | -638.00% | 585.00% | 23.13% | 0.25 | 8.83% | 7.65% | -673.10% | 28.75% | 23.94 | 9.14 | 0.81 | 1.42 |
| OXM | Oxford Industries, Inc. | $39.59 | 589M | +160% | -52% | -34% | -27% | 8.01 | 1.20 | 0.49 | 6.34 | 14.93 | 2.21 | 62.94% | 7.85% | 6.13% | 15.71% | 9.72% | 7.79% | 0.72 | 48.23 | 1.18 | 0.35 | 2.35 | 5366.00% | -349.00% | -6486.00% | 8.03% | 0.78 | 6.12% | 5.80% | 46.50% | 5.80% | 9.95 | 19.81 | 0.78 | 2.65 |
| PLOW | Douglas Dynamics, Inc. | $45.92 | 1.06B | -11% | +25% | — | +1% | 23.06 | 3.84 | 1.65 | 14.47 | — | 22.34 | 25.68% | 11.22% | 7.15% | 17.19% | 11.59% | 7.71% | 0.76 | 6.08 | 2.78 | 1.10 | 2.32 | -1653.00% | 1540.00% | 9074.00% | 5.88% | 0.78 | 13.12% | 2.58% | 59.60% | 4.04% | 17.50 | 20.26 | 1.96 | 3.64 |
About Cooper-Standard Holdings Inc.
Cooper-Standard Holdings Inc., through its subsidiary, Cooper-Standard Automotive Inc., designs, manufactures, and sells sealing, fuel and brake delivery, and fluid transfer systems. The company's sealing systems include obstacle detection sensor systems, dynamic seals, variable extrusion systems, static seals, specialty sealing products, encapsulated glasses, stainless steel trims, FlushSeal systems, and textured surfaces with cloth appearance. Its fuel and brake delivery systems comprise chassis and tank fuel lines and bundles, direct injection and port fuel rails, metallic brake lines and bundles, tube coatings, quick connects, low oligomer multi-layer convoluted tubes, and brake jounce lines. The company's fluid transfer systems consist of heater/coolant hoses, turbo charger hoses, quick connects, charged air cooler ducts/assemblies, DPF and SCR emission lines, secondary air hoses, degas tanks, brake and clutch hoses, air intake and charge systems, transmission oil cooling hoses, and multilayer tubing for glycol thermal management. Its products are primarily used in passenger vehicles and light trucks that are manufactured by automotive original equipment manufacturers and replacement markets. The company operates in the United States, Mexico, China, Poland, Canada, Germany, France, and internationally. Cooper-Standard Holdings Inc. was founded in 1960 and is headquartered in Northville, Michigan.
- CEO
- Jeffrey S. Edwards
- Employees
- 22K
- Beta
- 1.92
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($15.00 ÷ $30.62) − 1 = -51.01% (DCF, example).