Company Valuation: Core Molding Technologies, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 68.79 109.3 160.4 143.1 171.7 196.5 -
Change - 58.88% 46.75% -10.79% 19.97% 14.49% -
Enterprise Value (EV) 68.79 109.3 160.4 143.1 171.7 196.5 196.5
Change - 58.88% 46.75% -10.79% 19.97% 14.49% 0%
P/E 15.5x 9.02x 8.02x 11x 15.5x 45.9x 11.5x
PBR - - - - - - -
PEG - 0x 0.1x -0.3x -1.1x -0.7x 0x
Capitalization / Revenue - 0.29x 0.45x 0.47x 0.63x 0.71x 0.65x
EV / Revenue - 0x 0x 0x 0x 0.71x 0.65x
EV / EBITDA - 0x 0x 0x 0x 6.77x 4.73x
EV / EBIT - 0x 0x 0x 0x 38.7x 9.12x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 0.55 1.44 2.31 1.51 1.29 0.5 2
Distribution rate - - - - - - -
Net sales 1 - 377.4 357.7 302.4 273.8 275.4 300.2
EBITDA 1 - 31.94 42.29 33.8 30.71 29.01 41.59
EBIT 1 - 18 26.54 16.7 14.22 5.08 21.55
Net income 1 4.671 12.2 20.32 13.3 11.2 4.33 17.28
Net Debt - - - - - - -
Reference price 2 8.51 12.99 18.53 16.54 20.05 22.95 22.95
Nbr of stocks (in thousands) 8,083 8,414 8,655 8,651 8,561 8,563 -
Announcement Date 08/03/22 14/03/23 12/03/24 11/03/25 10/03/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
45.9x - - - 197M
13.46x1.33x8.09x6.26% 19.31B
17.68x2.85x8.01x3.48% 17.49B
16.12x1.38x9.57x1.42% 14.96B
18.03x1.76x10.73x2.31% 13.01B
14.29x1.21x7.86x1.32% 11.42B
18.37x2.19x10.39x1.52% 11.35B
30.06x1.11x8.25x2.74% 8.86B
22.67x2.02x9.74x1.61% 7.69B
Average 21.84x 1.73x 9.08x 2.58% 11.59B
Weighted average by Cap. 17.90x 1.76x 8.98x 2.9%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. CMT Stock
  4. Valuation Core Molding Technologies, Inc.