What is Motorcar Parts of America Inc worth?
With the base-case assumptions below, a discounted cash flow model on Motorcar Parts of America Inc's reported free cash flow gives $18.06 per share. The share price was $7.68 on November 10, 2026, 57% 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 | 3.0% | 10.0% | $11.48 | +50% |
| Base | 8.0% | 9.0% | $18.06 | +135% |
| Bull | 13.0% | 8.0% | $30.32 | +295% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $22.85 | $24.32 | $26.11 | $28.36 | $31.25 |
| 8.0% | $19.27 | $20.22 | $21.35 | $22.70 | $24.35 |
| 9.0% | $16.65 | $17.31 | $18.06 | $18.93 | $19.97 |
| 10.0% | $14.67 | $15.13 | $15.65 | $16.25 | $16.95 |
| 11.0% | $13.10 | $13.44 | $13.82 | $14.25 | $14.73 |
Where the presets come from
Base: years 1 to 5 grow at Motorcar Parts of America Inc's revenue growth rate over the last 5 fiscal years (7.9% 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