What is Cooper-Standard Holdings Inc. worth?
With the base-case assumptions below, a discounted cash flow model on Cooper-Standard Holdings Inc.'s reported free cash flow gives -$40.42 per share. The share price was $19.74 on November 10, 2026, 149% below that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | -2.0% | 10.0% | -$46.08 | -333% |
| Base | 3.0% | 9.0% | -$40.42 | -305% |
| Bull | 8.0% | 8.0% | -$29.86 | -251% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | -$36.42 | -$35.22 | -$33.74 | -$31.89 | -$29.52 |
| 8.0% | -$39.40 | -$38.61 | -$37.69 | -$36.58 | -$35.22 |
| 9.0% | -$41.58 | -$41.04 | -$40.42 | -$39.70 | -$38.85 |
| 10.0% | -$43.24 | -$42.86 | -$42.42 | -$41.93 | -$41.36 |
| 11.0% | -$44.55 | -$44.27 | -$43.95 | -$43.60 | -$43.21 |
Where the presets come from
Base: years 1 to 5 grow at Cooper-Standard Holdings Inc.'s revenue growth rate over the last 5 fiscal years (2.9% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions