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 68.79 109.3 160.4 143.1 171.7 206.5 -
Change - 58.88% 46.75% -10.79% 19.97% 20.33% -
Enterprise Value (EV) 68.79 109.3 160.4 143.1 171.7 206.5 206.5
Change - 58.88% 46.75% -10.79% 19.97% 20.33% 0%
P/E 15.5x 9.02x 8.02x 11x 15.5x 23.2x 12.1x
PBR - - - - - - -
PEG - 0x 0.1x -0.3x -1.1x -1.2x 0.1x
Capitalization / Revenue - 0.29x 0.45x 0.47x 0.63x 0.72x 0.68x
EV / Revenue - 0x 0x 0x 0x 0.72x 0.68x
EV / EBITDA - 0x 0x 0x 0x 6.24x 4.94x
EV / EBIT - 0x 0x 0x 0x 18.5x 9.47x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 0.55 1.44 2.31 1.51 1.29 1.04 2
Distribution rate - - - - - - -
Net sales 1 - 377.4 357.7 302.4 273.8 285.3 303.4
EBITDA 1 - 31.94 42.29 33.8 30.71 33.11 41.85
EBIT 1 - 18 26.54 16.7 14.22 11.18 21.81
Net income 1 4.671 12.2 20.32 13.3 11.2 8.99 17.48
Net Debt - - - - - - -
Reference price 2 8.51 12.99 18.53 16.54 20.05 24.12 24.12
Nbr of stocks (in thousands) 8,083 8,414 8,655 8,651 8,561 8,563 -
Announcement Date 3/8/22 3/14/23 3/12/24 3/11/25 3/10/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
23.19x - - - 207M
14.54x1.39x8.48x5.8% 20.86B
23.89x2.13x10.24x1.53% 8.1B
73.03x - - - 2.58B
14.72x1.17x7.85x2.67% 1.49B
9.55x1.5x7.88x3.67% 1.4B
10.18x - - - 1.38B
Average 24.16x 1.54x 8.61x 3.42% 5.14B
Weighted average by Cap. 20.52x 1.57x 8.87x 4.47%

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.