investorscraft@gmail.com

Intrinsic ValueCooper-Standard Holdings Inc. (CPS)

Previous Close$37.85
Intrinsic Value
Upside potential
Previous Close
$37.85

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Cooper-Standard Holdings Inc. operates as a leading global supplier of systems and components for the automotive industry, specializing in sealing, fuel and brake delivery, and fluid transfer systems. The company serves major automakers worldwide, leveraging its engineering expertise to provide high-performance solutions that enhance vehicle safety, efficiency, and durability. Its revenue model is driven by long-term contracts with OEMs, supported by a diversified geographic footprint across North America, Europe, and Asia. In a competitive automotive supply sector, Cooper-Standard differentiates itself through innovation, lean manufacturing, and a focus on sustainability, positioning it as a critical partner in the transition to electric and hybrid vehicles. The company’s market position is reinforced by its ability to adapt to evolving industry standards, though it faces margin pressures from raw material costs and cyclical demand.

Revenue Profitability And Efficiency

In FY 2024, Cooper-Standard reported revenue of $2.73 billion, reflecting its scale in the automotive supply chain. However, net income stood at -$78.7 million, with diluted EPS of -$4.48, indicating profitability challenges amid cost inflation and operational headwinds. Operating cash flow was $76.4 million, while capital expenditures totaled -$50.5 million, suggesting disciplined reinvestment but limited free cash flow generation.

Earnings Power And Capital Efficiency

The company’s negative earnings highlight pressures on margins, likely due to rising input costs and pricing dynamics in the automotive sector. Capital efficiency remains constrained, as evidenced by the modest operating cash flow relative to revenue. The lack of positive net income underscores the need for operational improvements or cost restructuring to enhance earnings power.

Balance Sheet And Financial Health

Cooper-Standard’s balance sheet shows $170 million in cash and equivalents against $1.19 billion in total debt, indicating a leveraged position. The high debt load raises concerns about financial flexibility, particularly in a cyclical industry. Liquidity management will be critical to navigate potential downturns or further cost pressures.

Growth Trends And Dividend Policy

Growth trends are tied to automotive production volumes, which remain volatile. The company does not pay a dividend, prioritizing debt reduction and operational stability. Future growth may hinge on electrification trends and new contract wins, but near-term challenges persist.

Valuation And Market Expectations

The market likely prices Cooper-Standard with skepticism given its profitability struggles and leveraged balance sheet. Investors may demand clearer signs of margin recovery or deleveraging before assigning higher valuation multiples.

Strategic Advantages And Outlook

Cooper-Standard’s strengths lie in its technical expertise and OEM relationships, but macroeconomic and industry-specific risks weigh on the outlook. Success depends on executing cost controls, diversifying into higher-margin products, and capitalizing on electric vehicle adoption. The company’s ability to stabilize earnings will be pivotal in restoring investor confidence.

Sources

Company filings (CIK: 0001320461), reported financials for FY 2024

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount