Core Molding Technologies, Inc. logo CMT - Core Molding Technologies, Inc.

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
0
BUY 2
HOLD 0
SELL 0
STRONG
SELL
0
| PRICE TARGET: $24.00 DETAILS
HIGH: $24.00
LOW: $24.00
MEDIAN: $24.00
CONSENSUS: $24.00
UPSIDE: 2.00%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Stable Earnings Power 40% confidence

Primary model: P/Adj-EPS × Normalized Multiple

Valuation Signal Overvalued Moderate
Trading 18.9% above fair value
Current Price $23.53
Bear Case $15.84 32.7% downside ($15.84 - $23.53) / $23.53 = -32.7% $1.32 × 12x P/E
Fair Value $19.80 15.9% downside ($19.80 - $23.53) / $23.53 = -15.9% $1.32 × 15x P/E
Bull Case $23.76 1.0% upside ($23.76 - $23.53) / $23.53 = 1.0% $1.32 × 18x P/E

Adjust Assumptions

15.0x
1.32$

Key Value Driver

Normalized P/E multiple (15x base case)

Implied Market Multiple 17.8x

Plain-Language Summary

Applying a 15x P/E to adjusted EPS of $1.32, the base-case value is $19.80 per share.

Key Risks

  • Growth DCF inappropriate — terminal value assumptions dominate
  • EV/EBITDA misleading for regulated businesses where capex is mandated
  • Regulatory risk is a fat tail not visible in normal multiples