Cooper-Standard Holdings Inc Valuation – August 2018 $CPS
Company Profile (excerpt from Reuters): Cooper-Standard Holdings Inc., incorporated on September 10, 2004, is a holding company. The Company designs, manufactures and sells sealing, fuel and brake delivery, fluid transfer and anti-vibration systems for use in passenger vehicles and light trucks manufactured by global original equipment manufacturers (OEMs). The Company operates through four segments: North America, Europe, Asia Pacific and South America. The Company’s products are used in passenger vehicles and light trucks. As of December 31, 2016, the Company’s operations were conducted through 123 leased and joint venture facilities in 20 countries (North America: Canada, Mexico and the United States; Asia Pacific: China, India, Japan, South Korea and Thailand; Europe: Czech Republic, France, Germany, Italy, the Netherlands, Poland, Romania, Serbia, Spain, Sweden and the United Kingdom, and South America: Brazil), of which 90 are manufacturing facilities and 33 have design, engineering, administrative or logistics designations.
Downloadable PDF version of this valuation:
ModernGraham Valuation of CPS – August 2018
Stage 1: Is this company suitable for the Defensive Investor or the Enterprising Investor?
What kind of Intelligent Investor are you?
| Defensive Investor; must pass 6 out of the following 7 tests. | ||||
| 1. Adequate Size of the Enterprise | Market Cap > $2Bil | $2,340,159,355 | Pass | |
| 2. Sufficiently Strong Financial Condition | Current Ratio > 2 | 1.78 | Fail | |
| 3. Earnings Stability | Positive EPS for 10 years prior | Fail | ||
| 4. Dividend Record | Dividend Payments for 10 years prior | Fail | ||
| 5. Earnings Growth | Increase of 33% in EPS in past 10 years using 3 year averages at beginning and end | 545.80% | Pass | |
| 6. Moderate PEmg Ratio | PEmg < 20 | 17.15 | Pass | |
| 7. Moderate Price to Assets | PB Ratio < 2.5 OR PB*PEmg < 50 | 2.82 | Pass | |
| Enterprising Investor; must pass 4 out of the following 5 tests, or be suitable for the Defensive Investor. | ||||
| 1. Sufficiently Strong Financial Condition | Current Ratio > 1.5 | 1.78 | Pass | |
| 2. Sufficiently Strong Financial Condition | Debt to NCA < 1.1 | 1.19 | Fail | |
| 3. Earnings Stability | Positive EPS for 5 years prior | Pass | ||
| 4. Dividend Record | Currently Pays Dividend | Fail | ||
| 5. Earnings Growth | EPSmg greater than 5 years ago | Pass | ||
Stage 2: Determination of Intrinsic Value
| EPSmg | $7.96 |
| MG Growth Estimate | 15.00% |
| MG Value | $306.46 |
| Opinion | Undervalued |
| MG Grade | C- |
| MG Value based on 3% Growth | $115.42 |
| MG Value based on 0% Growth | $67.66 |
| Market Implied Growth Rate | 4.33% |
| Current Price | $136.54 |
| % of Intrinsic Value | 44.55% |
Cooper-Standard Holdings Common Stock does not satisfy the requirements of either the Enterprising Investor or the more conservative Defensive Investor. The Defensive Investor is concerned with the low current ratio, insufficient earnings stability over the last ten years, and the poor dividend history. The Enterprising Investor has concerns regarding the level of debt relative to the net current assets, and the lack of dividends. As a result, all value investors following the ModernGraham approach should explore other opportunities at this time or proceed cautiously with a speculative attitude.
As for a valuation, the company appears to be Undervalued after growing its EPSmg (normalized earnings) from $2.75 in 2014 to an estimated $7.96 for 2018. This level of demonstrated earnings growth outpaces the market’s implied estimate of 4.33% annual earnings growth over the next 7-10 years. As a result, the ModernGraham valuation model, based on the Benjamin Graham value investing formula, returns an estimate of intrinsic value above the price.
At the time of valuation, further research into Cooper-Standard Holdings Common Stock revealed the company was trading above its Graham Number of $105.65. The company does not pay a dividend. Its PEmg (price over earnings per share – ModernGraham) was 17.15, which was below the industry average of 18.51, which by some methods of valuation makes it one of the most undervalued stocks in its industry. Finally, the company was trading above its Net Current Asset Value (NCAV) of $-23.06.
ChoicePoint Inc. Common Stock receives an average overall rating in the ModernGraham grading system, scoring a C-.
Stage 3: Information for Further Research
| Net Current Asset Value (NCAV) | -$23.06 |
| Graham Number | $105.65 |
| PEmg | 17.15 |
| Current Ratio | 1.78 |
| PB Ratio | 2.82 |
| Current Dividend | $0.00 |
| Dividend Yield | 0.00% |
| Number of Consecutive Years of Dividend Growth | 0 |
Useful Links:
| ModernGraham tagged articles | Morningstar |
| Google Finance | MSN Money |
| Yahoo Finance | Seeking Alpha |
| GuruFocus | SEC Filings |
Most Recent Balance Sheet Figures
| Balance Sheet Information | 6/1/2018 |
| Total Current Assets | $1,388,544,000 |
| Total Current Liabilities | $781,261,000 |
| Long-Term Debt | $723,002,000 |
| Total Assets | $2,700,283,000 |
| Intangible Assets | $231,915,000 |
| Total Liabilities | $1,812,164,000 |
| Shares Outstanding (Diluted Average) | 18,372,000 |
Earnings Per Share History
| EPS History | |
| Next Fiscal Year Estimate | $10.75 |
| Dec2017 | $7.21 |
| Dec2016 | $7.42 |
| Dec2015 | $6.08 |
| Dec2014 | $2.39 |
| Dec2013 | $2.24 |
| Dec2012 | $4.14 |
| Dec2011 | $3.93 |
Earnings Per Share – ModernGraham History
| EPSmg History | |
| Next Fiscal Year Estimate | $7.96 |
| Dec2017 | $6.07 |
| Dec2016 | $5.15 |
| Dec2015 | $3.93 |
| Dec2014 | $2.75 |
| Dec2013 | $2.64 |
| Dec2012 | $2.43 |
| Dec2011 | $1.31 |
Recommended Reading:
Other ModernGraham posts about the company
Cooper-Standard Holdings Inc Valuation – Initial Coverage $CPS
Other ModernGraham posts about related companies
Disclaimer:
The author did not hold a position in any company mentioned in this article at the time of publication and had no intention of changing that position within the next 72 hours.  See my current holdings here.  This article is not investment advice; any reader should speak to a registered investment adviser prior to making any investment decisions.  ModernGraham is not affiliated with the company in any manner.  Please be sure to review our detailed disclaimer.
