The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Price target range & 52-week position
Bear$48.84Fair value$97.30Bull$156.73
FairClose
52-week traded range
52W low $100.5052W high $163.64
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Dorman Products, Inc. closed at $126.66, 30.2% above the consensus fair value of $97.30 drawn from 8 valuation models.
Financial DNA score 57/100 — Good. P/E of 19.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
$48.84
-61.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
$86.83
-31.4%
√(22.5 × EPS × BVPS)
EPS=6.64, BVPS=50.46 · outside Graham range (P/E 19.1, P/B 2.5) — asset-light, treat as a rough floor
P/E Fair Value
$132.80
+4.8%
EPS × 20x (sector P/E)
EPS=6.64, Sector P/E=20x
Peter Lynch (PEG)
$61.95
-51.1%
EPS × Growth% (PEG = 1 is fair)
EPS=6.64, g=9.3%
EV/EBITDA
$156.73
+23.7%
(EBITDA × 14.7x − Net Debt) ÷ Shares
EBITDA=355.28M
Book Value (P/B)
$94.36
-25.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=50.46, ROE=13.5%, g=6%, r=10%
Reverse DCF
$126.66
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.5% | Historical: 9.3%
Margin of Safety
$67.12
-47.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=89.49, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.