Dorman Products, Inc. logo DORM - Dorman Products, Inc.

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
1
BUY 10
HOLD 3
SELL 2
STRONG
SELL
0
| PRICE TARGET: $165.00 DETAILS
HIGH: $180.00
LOW: $140.00
MEDIAN: $175.00
CONSENSUS: $165.00
UPSIDE: 33.18%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Stable Earnings Power 80% confidence

Primary model: P/Adj-EPS × Normalized Multiple

Valuation Signal Undervalued Strong
Trading 45.4% below fair value
Current Price $123.89
Bear Case $191.98 55.0% upside ($191.98 - $123.89) / $123.89 = 55.0% $6.64 × 29x P/E
Fair Value $226.88 83.1% upside ($226.88 - $123.89) / $123.89 = 83.1% $6.64 × 34x P/E
Bull Case $261.79 111.3% upside ($261.79 - $123.89) / $123.89 = 111.3% $6.64 × 39x P/E

Adjust Assumptions

34.2x
6.64$

Key Value Driver

Normalized P/E multiple (34x base case)

Implied Market Multiple 18.7x

Plain-Language Summary

Applying a 34x P/E to adjusted EPS of $6.64, the base-case value is $226.88 per share.

Analyst Consensus (External Reference)

Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.

Average Target (16 analysts) $165.00
Analyst Range $140.00 – $180.00
Divergence from AlphaVal 38%

Warnings

ℹ Wall Street's average price target is $165.00 (from 16 analysts). Our estimate is 38% above the consensus -- consider that gap carefully.

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