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: $30.00 DETAILS
HIGH: $30.00
LOW: $30.00
MEDIAN: $30.00
CONSENSUS: $30.00
UPSIDE: 28.92%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Stable Earnings Power 40% confidence

Primary model: P/Adj-EPS × Normalized Multiple

Valuation Signal Overvalued Moderate
Trading 20.3% above fair value
Current Price $23.27
Bear Case $15.48 33.5% downside ($15.48 - $23.27) / $23.27 = -33.5% $1.29 × 12x P/E
Fair Value $19.35 16.8% downside ($19.35 - $23.27) / $23.27 = -16.8% $1.29 × 15x P/E
Bull Case $23.22 0.2% downside ($23.22 - $23.27) / $23.27 = -0.2% $1.29 × 18x P/E

Adjust Assumptions

15.0x
1.29$

Key Value Driver

Normalized P/E multiple (15x base case)

Implied Market Multiple 18.0x

Plain-Language Summary

Applying a 15x P/E to adjusted EPS of $1.29, the base-case value is $19.35 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