Intrinsic value of Superior Industries International - SUP

Previous Close

$8.38

  Intrinsic Value

$72.55

stock screener

  Rating & Target

str. buy

+766%

Previous close

$8.38

 
Intrinsic value

$72.55

 
Up/down potential

+766%

 
Rating

str. buy

We calculate the intrinsic value of SUP stock by summing up the current values of future distributable cash flows generated by the company and dividing the sum by the number of outstanding shares. As such, the intrinsic value calculation depends entirely on projections. The more accurate your projections of the company's performance are - the more reliable is the intrinsic value calculation result. Please make sure to check the stock valuation input data below and adjust it if necessary. The quality of the output (intrinsic valuation result) is only as good as the quality of the input. See also DISCLAIMERS.

STOCK VALUATION INPUT DATA

Revenue (in 0001), $M
Initial revenue growth rate, %
Terminal revenue growth rate, %
Revenue decline factor
Initial discount rate, %
Discount rate multiplier
Variable cost ratio, %
Fixed operating expenses, $M
Interest rate on debt, %
Effective corporate tax rate, %
Production assets / Revenue, %
Life of production assets, yrs
Working capital / Revenue, %
Revenue / Adjusted assets
Adjusted equity ratio
Cash flow adjustment, % of Revenue
Book value of equity, $M
Shares outstanding, mln
Market capitalization, $bln 0.2

 

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year
   2
   3
   4
   5
   6
   7
   8
   9
   10
   11
   12
   13
   14
   15
   16
   17
   18
   19
   20
   21
   22
   23
   24
   25
   26
   27
   28
   29
   30
   31

INCOME STATEMENT

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revenue growth rate, %
  60.00
  54.50
  49.55
  45.10
  41.09
  37.48
  34.23
  31.31
  28.68
  26.31
  24.18
  22.26
  20.53
  18.98
  17.58
  16.32
  15.19
  14.17
  13.26
  12.43
  11.69
  11.02
  10.42
  9.87
  9.39
  8.95
  8.55
  8.20
  7.88
  7.59
Revenue, $m
  1,773
  2,739
  4,096
  5,944
  8,386
  11,528
  15,474
  20,319
  26,145
  33,023
  41,008
  50,136
  60,430
  71,900
  84,542
  98,342
  113,282
  129,337
  146,481
  164,688
  183,935
  204,201
  225,471
  247,735
  270,990
  295,240
  320,494
  346,768
  374,088
  402,484
Variable operating expenses, $m
  1,609
  2,459
  3,652
  5,276
  7,423
  10,186
  13,655
  17,913
  23,036
  29,083
  36,051
  44,076
  53,126
  63,210
  74,323
  86,456
  99,590
  113,704
  128,776
  144,782
  161,702
  179,519
  198,218
  217,791
  238,236
  259,554
  281,755
  304,854
  328,872
  353,835
Fixed operating expenses, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total operating expenses, $m
  1,609
  2,459
  3,652
  5,276
  7,423
  10,186
  13,655
  17,913
  23,036
  29,083
  36,051
  44,076
  53,126
  63,210
  74,323
  86,456
  99,590
  113,704
  128,776
  144,782
  161,702
  179,519
  198,218
  217,791
  238,236
  259,554
  281,755
  304,854
  328,872
  353,835
Operating income, $m
  163
  280
  444
  668
  963
  1,343
  1,820
  2,405
  3,109
  3,941
  4,957
  6,060
  7,304
  8,691
  10,219
  11,887
  13,693
  15,633
  17,705
  19,906
  22,232
  24,682
  27,253
  29,944
  32,755
  35,686
  38,738
  41,914
  45,216
  48,649
EBITDA, $m
  303
  468
  700
  1,015
  1,432
  1,969
  2,642
  3,470
  4,465
  5,639
  7,003
  8,561
  10,319
  12,278
  14,437
  16,793
  19,344
  22,086
  25,013
  28,123
  31,409
  34,870
  38,502
  42,304
  46,275
  50,416
  54,728
  59,215
  63,880
  68,729
Interest expense (income), $m
  0
  37
  74
  129
  206
  310
  448
  625
  847
  1,121
  1,450
  1,838
  2,288
  2,803
  3,384
  4,031
  4,744
  5,523
  6,366
  7,272
  8,239
  9,266
  10,352
  11,495
  12,696
  13,952
  15,264
  16,632
  18,057
  19,539
  21,081
Earnings before tax, $m
  127
  206
  315
  462
  653
  895
  1,195
  1,558
  1,989
  2,491
  3,119
  3,772
  4,501
  5,307
  6,188
  7,142
  8,170
  9,267
  10,434
  11,667
  12,966
  14,330
  15,757
  17,249
  18,803
  20,422
  22,107
  23,858
  25,677
  27,568
Tax expense, $m
  34
  56
  85
  125
  176
  242
  323
  421
  537
  673
  842
  1,018
  1,215
  1,433
  1,671
  1,928
  2,206
  2,502
  2,817
  3,150
  3,501
  3,869
  4,255
  4,657
  5,077
  5,514
  5,969
  6,442
  6,933
  7,443
Net income, $m
  92
  150
  230
  337
  477
  653
  872
  1,137
  1,452
  1,819
  2,277
  2,753
  3,286
  3,874
  4,517
  5,214
  5,964
  6,765
  7,617
  8,517
  9,465
  10,461
  11,503
  12,591
  13,726
  14,908
  16,138
  17,416
  18,744
  20,125

BALANCE SHEET

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and short-term investments, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total assets, $m
  2,483
  3,836
  5,737
  8,324
  11,744
  16,146
  21,673
  28,457
  36,618
  46,251
  57,434
  70,218
  84,636
  100,701
  118,406
  137,735
  158,659
  181,144
  205,155
  230,656
  257,612
  285,995
  315,785
  346,968
  379,539
  413,501
  448,871
  485,670
  523,933
  563,703
Adjusted assets (=assets-cash), $m
  2,483
  3,836
  5,737
  8,324
  11,744
  16,146
  21,673
  28,457
  36,618
  46,251
  57,434
  70,218
  84,636
  100,701
  118,406
  137,735
  158,659
  181,144
  205,155
  230,656
  257,612
  285,995
  315,785
  346,968
  379,539
  413,501
  448,871
  485,670
  523,933
  563,703
Revenue / Adjusted assets
  0.714
  0.714
  0.714
  0.714
  0.714
  0.714
  0.714
  0.714
  0.714
  0.714
  0.714
  0.714
  0.714
  0.714
  0.714
  0.714
  0.714
  0.714
  0.714
  0.714
  0.714
  0.714
  0.714
  0.714
  0.714
  0.714
  0.714
  0.714
  0.714
  0.714
Average production assets, $m
  814
  1,257
  1,880
  2,728
  3,849
  5,291
  7,103
  9,326
  12,001
  15,158
  18,822
  23,012
  27,738
  33,002
  38,805
  45,139
  51,997
  59,366
  67,235
  75,592
  84,426
  93,728
  103,491
  113,710
  124,385
  135,515
  147,107
  159,167
  171,706
  184,740
Working capital, $m
  287
  444
  664
  963
  1,358
  1,868
  2,507
  3,292
  4,236
  5,350
  6,643
  8,122
  9,790
  11,648
  13,696
  15,931
  18,352
  20,953
  23,730
  26,679
  29,797
  33,081
  36,526
  40,133
  43,900
  47,829
  51,920
  56,176
  60,602
  65,202
Total debt, $m
  1,378
  2,388
  3,806
  5,736
  8,287
  11,571
  15,694
  20,755
  26,843
  34,030
  42,372
  51,909
  62,665
  74,649
  87,857
  102,276
  117,885
  134,660
  152,572
  171,595
  191,704
  212,879
  235,102
  258,364
  282,662
  307,998
  334,383
  361,836
  390,380
  420,048
Total liabilities, $m
  1,852
  2,862
  4,280
  6,210
  8,761
  12,045
  16,168
  21,229
  27,317
  34,503
  42,845
  52,383
  63,139
  75,123
  88,331
  102,750
  118,359
  135,134
  153,046
  172,069
  192,178
  213,353
  235,576
  258,838
  283,136
  308,472
  334,857
  362,310
  390,854
  420,522
Total equity, $m
  631
  974
  1,457
  2,114
  2,983
  4,101
  5,505
  7,228
  9,301
  11,748
  14,588
  17,835
  21,498
  25,578
  30,075
  34,985
  40,299
  46,011
  52,109
  58,587
  65,433
  72,643
  80,210
  88,130
  96,403
  105,029
  114,013
  123,360
  133,079
  143,180
Total liabilities and equity, $m
  2,483
  3,836
  5,737
  8,324
  11,744
  16,146
  21,673
  28,457
  36,618
  46,251
  57,433
  70,218
  84,637
  100,701
  118,406
  137,735
  158,658
  181,145
  205,155
  230,656
  257,611
  285,996
  315,786
  346,968
  379,539
  413,501
  448,870
  485,670
  523,933
  563,702
Debt-to-equity ratio
  2.190
  2.450
  2.610
  2.710
  2.780
  2.820
  2.850
  2.870
  2.890
  2.900
  2.900
  2.910
  2.910
  2.920
  2.920
  2.920
  2.930
  2.930
  2.930
  2.930
  2.930
  2.930
  2.930
  2.930
  2.930
  2.930
  2.930
  2.930
  2.930
  2.930
Adjusted equity ratio
  0.254
  0.254
  0.254
  0.254
  0.254
  0.254
  0.254
  0.254
  0.254
  0.254
  0.254
  0.254
  0.254
  0.254
  0.254
  0.254
  0.254
  0.254
  0.254
  0.254
  0.254
  0.254
  0.254
  0.254
  0.254
  0.254
  0.254
  0.254
  0.254
  0.254

CASH FLOW

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income, $m
  92
  150
  230
  337
  477
  653
  872
  1,137
  1,452
  1,819
  2,277
  2,753
  3,286
  3,874
  4,517
  5,214
  5,964
  6,765
  7,617
  8,517
  9,465
  10,461
  11,503
  12,591
  13,726
  14,908
  16,138
  17,416
  18,744
  20,125
Depreciation, amort., depletion, $m
  139
  187
  255
  347
  469
  626
  823
  1,065
  1,355
  1,698
  2,046
  2,501
  3,015
  3,587
  4,218
  4,906
  5,652
  6,453
  7,308
  8,217
  9,177
  10,188
  11,249
  12,360
  13,520
  14,730
  15,990
  17,301
  18,664
  20,080
Funds from operations, $m
  232
  338
  485
  685
  946
  1,279
  1,695
  2,202
  2,807
  3,517
  4,323
  5,255
  6,301
  7,461
  8,735
  10,120
  11,616
  13,218
  14,925
  16,734
  18,642
  20,649
  22,752
  24,951
  27,246
  29,638
  32,128
  34,717
  37,408
  40,205
Change in working capital, $m
  108
  157
  220
  299
  396
  509
  639
  785
  944
  1,114
  1,293
  1,479
  1,668
  1,858
  2,048
  2,236
  2,420
  2,601
  2,777
  2,950
  3,118
  3,283
  3,446
  3,607
  3,767
  3,928
  4,091
  4,257
  4,426
  4,600
Cash from operations, $m
  124
  181
  266
  385
  550
  770
  1,056
  1,417
  1,863
  2,403
  3,029
  3,776
  4,633
  5,603
  6,687
  7,885
  9,195
  10,617
  12,147
  13,784
  15,524
  17,366
  19,306
  21,344
  23,479
  25,710
  28,037
  30,460
  32,982
  35,605
Maintenance CAPEX, $m
  -55
  -88
  -137
  -204
  -297
  -418
  -575
  -772
  -1,014
  -1,304
  -1,648
  -2,046
  -2,501
  -3,015
  -3,587
  -4,218
  -4,906
  -5,652
  -6,453
  -7,308
  -8,217
  -9,177
  -10,188
  -11,249
  -12,360
  -13,520
  -14,730
  -15,990
  -17,301
  -18,664
New CAPEX, $m
  -305
  -443
  -623
  -848
  -1,121
  -1,442
  -1,811
  -2,224
  -2,674
  -3,157
  -3,665
  -4,190
  -4,725
  -5,265
  -5,803
  -6,334
  -6,857
  -7,369
  -7,869
  -8,357
  -8,834
  -9,302
  -9,763
  -10,219
  -10,674
  -11,130
  -11,591
  -12,060
  -12,540
  -13,034
Cash from investing activities, $m
  -360
  -531
  -760
  -1,052
  -1,418
  -1,860
  -2,386
  -2,996
  -3,688
  -4,461
  -5,313
  -6,236
  -7,226
  -8,280
  -9,390
  -10,552
  -11,763
  -13,021
  -14,322
  -15,665
  -17,051
  -18,479
  -19,951
  -21,468
  -23,034
  -24,650
  -26,321
  -28,050
  -29,841
  -31,698
Free cash flow, $m
  -236
  -351
  -494
  -667
  -867
  -1,091
  -1,331
  -1,579
  -1,825
  -2,059
  -2,283
  -2,460
  -2,593
  -2,677
  -2,703
  -2,668
  -2,568
  -2,404
  -2,174
  -1,881
  -1,527
  -1,113
  -645
  -124
  445
  1,059
  1,715
  2,410
  3,142
  3,908
Issuance/(repayment) of debt, $m
  695
  1,010
  1,418
  1,930
  2,551
  3,283
  4,123
  5,062
  6,088
  7,187
  8,342
  9,537
  10,756
  11,984
  13,208
  14,419
  15,609
  16,774
  17,912
  19,023
  20,109
  21,174
  22,223
  23,262
  24,298
  25,336
  26,385
  27,452
  28,544
  29,668
Issuance/(repurchase) of shares, $m
  145
  193
  253
  320
  392
  465
  532
  586
  621
  628
  563
  494
  376
  206
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash from financing (excl. dividends), $m  
  840
  1,203
  1,671
  2,250
  2,943
  3,748
  4,655
  5,648
  6,709
  7,815
  8,905
  10,031
  11,132
  12,190
  13,208
  14,419
  15,609
  16,774
  17,912
  19,023
  20,109
  21,174
  22,223
  23,262
  24,298
  25,336
  26,385
  27,452
  28,544
  29,668
Total cash flow (excl. dividends), $m
  603
  852
  1,177
  1,583
  2,076
  2,657
  3,324
  4,069
  4,884
  5,756
  6,622
  7,571
  8,539
  9,514
  10,505
  11,752
  13,041
  14,370
  15,738
  17,142
  18,583
  20,061
  21,579
  23,138
  24,743
  26,395
  28,101
  29,863
  31,686
  33,576
Retained Cash Flow (-), $m
  -237
  -344
  -483
  -657
  -869
  -1,118
  -1,404
  -1,723
  -2,073
  -2,447
  -2,840
  -3,247
  -3,662
  -4,080
  -4,497
  -4,909
  -5,315
  -5,711
  -6,099
  -6,477
  -6,847
  -7,209
  -7,567
  -7,920
  -8,273
  -8,627
  -8,984
  -9,347
  -9,719
  -10,101
Prev. year cash balance distribution, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash flow adjustment, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash available for distribution, $m
  366
  509
  694
  926
  1,208
  1,540
  1,920
  2,346
  2,811
  3,309
  3,782
  4,324
  4,877
  5,433
  6,008
  6,842
  7,726
  8,659
  9,639
  10,665
  11,736
  12,852
  14,012
  15,218
  16,470
  17,769
  19,117
  20,516
  21,967
  23,474
Discount rate, %
  9.40
  9.87
  10.36
  10.88
  11.43
  12.00
  12.60
  13.23
  13.89
  14.58
  15.31
  16.08
  16.88
  17.73
  18.61
  19.54
  20.52
  21.54
  22.62
  23.75
  24.94
  26.19
  27.50
  28.87
  30.32
  31.83
  33.42
  35.09
  36.85
  38.69
PV of cash for distribution, $m
  335
  421
  516
  613
  703
  780
  837
  868
  872
  848
  789
  723
  642
  553
  464
  393
  324
  258
  200
  150
  109
  77
  52
  35
  22
  13
  8
  5
  2
  1
Current shareholders' claim on cash, %
  65.6
  45.6
  33.3
  25.3
  20.0
  16.4
  13.8
  12.0
  10.7
  9.7
  9.1
  8.7
  8.4
  8.3
  8.3
  8.3
  8.3
  8.3
  8.3
  8.3
  8.3
  8.3
  8.3
  8.3
  8.3
  8.3
  8.3
  8.3
  8.3
  8.3

Superior Industries International, Inc. is engaged in the design and manufacture of aluminum wheels for sale to original equipment manufacturers (OEMs). The Company supplies cast aluminum wheels to automobile and light truck manufacturers, with wheel manufacturing operations in the United States and Mexico. The Company offers wheels in a range of finishes, which include Bright Machined, Polished Face with Painted Window, Fully Painted, Premium Paint, Polished, Chrome Clad and Mirror Finish Ultra Bright Machining. The Company's products, which are manufactured in its North American facilities, are delivered primarily to automotive assembly operations in North America for global OEMs. Its OEM aluminum wheels are primarily sold for factory installation, as either optional or standard equipment, on various vehicle models. As of December 31, 2015, the Company operated five manufacturing facilities in the United States and Mexico.

FINANCIAL RATIOS  of  Superior Industries International (SUP)

Valuation Ratios
P/E Ratio 5.1
Price to Sales 0.3
Price to Book 0.5
Price to Tangible Book
Price to Cash Flow 2.7
Price to Free Cash Flow 5.5
Growth Rates
Sales Growth Rate 0.7%
Sales - 3 Yr. Growth Rate %
EPS Growth Rate %
EPS - 3 Yr. Growth Rate %
Capital Spending Gr. Rate 0%
Cap. Spend. - 3 Yr. Gr. Rate -10.1%
Financial Strength
Quick Ratio NaN
Current Ratio 0.1
LT Debt to Equity 0%
Total Debt to Equity 0%
Interest Coverage 0
Management Effectiveness
Return On Assets 7.6%
Ret/ On Assets - 3 Yr. Avg. 4.4%
Return On Total Capital 10.1%
Ret/ On T. Cap. - 3 Yr. Avg. 5.9%
Return On Equity 10.1%
Return On Equity - 3 Yr. Avg. 5.9%
Asset Turnover 1.4
Profitability Ratios
Gross Margin 12%
Gross Margin - 3 Yr. Avg. 10.2%
EBITDA Margin 12.1%
EBITDA Margin - 3 Yr. Avg. 9.6%
Operating Margin 7.5%
Oper. Margin - 3 Yr. Avg. 4.9%
Pre-Tax Margin 7.5%
Pre-Tax Margin - 3 Yr. Avg. 4.8%
Net Profit Margin 5.6%
Net Profit Margin - 3 Yr. Avg. 3.4%
Effective Tax Rate 25.5%
Eff/ Tax Rate - 3 Yr. Avg. 33.5%
Payout Ratio 43.9%

SUP stock valuation input parameters

Revenue. Company's revenue (or sales) is always the starting point of any cash flow forecast. In the SUP stock intrinsic value calculation we used $1108.055 million for the last fiscal year's total revenue generated by Superior Industries International. The default revenue input number comes from 0001 income statement of Superior Industries International. You may change it if you feel that it should be adjusted for some unusual circumstances that are not expected to be repeated in the future or if you already know (from interim financial statements, for example) that this year's revenue is going to be quite different.

Revenue growth rate. Forecasted future revenue growth rate is the most important input parameter for the intrinsic value calculation. Unlike other input parameters that are reasonably expected to be in line with their historic averages or their historic trends, the revenue growth rate by and large is a wild card: nobody really knows what the company's revenue will be in the future. Of course, the level of unpredictability is different for different industries (utility companies being the most predictable and, thus, less risky).
    We use three input parameters to forecast the revenue growth rate in our SUP stock valuation model: a) initial revenue growth rate of 60% whose default value is the revenue growth rate in the most recent quarter compared to the quarterly revenue a year ago; b) terminal revenue growth rate of 5% whose default value is chosen to be close to the average nominal (i.e. not adjusted for inflation) GDP growth rate; and c) revenue decline factor of 0.9, which stipulates that revenue growth rate in each forecasted year will be equal to the difference of the revenue growth rate in the preceding year and the terminal revenue growth rate multiplied by this revenue decline factor (with the passage of time the revenue growth rate will be approaching the terminal revenue growth rate, but not quite reaching it - though the difference could be infinitesimally small).
    At the revenue decline factor of 1, the future revenue growth rate is forecasted to be constant and equal to the initial revenue growth rate. The smaller the revenue decline factor, the faster the revenue growth rate will approach the terminal revenue growth.

Discount rate. The discount rate is used for determining the present value of future cash flows: future cash flows are "discounted" as at normal conditions (that translate into positive expected return on investment) one dollar today is worth more than the same dollar in the future. Unlike all other valuation models, we use variable discount rate, i.e. it increases for each consecutive year. This is done to account for higher risk of cash flows coming in further in the future.
    The initial discount rate of 9.4%, whose default value for SUP is calculated based on our internal credit rating of Superior Industries International, is applied to the cash flow expected to be received a year from now (well, actually, to be precise, in the financial year following the base year - the last year for which we have financial statements). For each consecutive year the discount rate is multiplied by the discount rate multiplier of 1.05, e.i. each year it increases by 5%. Feel free to change this number to correspond to your level of risk assessment of Superior Industries International.
    By the way, it is easy to set the discount rate to be constant (this would make comparison with other valuation models easier): just set the discount rate multiplier equal to 1 and chose the magnitude of the initial discount rate to your liking.

Variable cost ratio is the ratio of variable costs (i.e. costs that fluctuate with fluctuation of the volume of production) to the revenue expressed as a percentage. In the calculation of intrinsic value of SUP stock the variable cost ratio is equal to 92.5%.

Fixed operating expenses is just that - expenses that are not dependant on the volume of production. They are set to $0 million in the base year in the intrinsic value calculation for SUP stock. These expenses increase with the level of inflation in subsequent years.

Interest rate on debt is the average all-in rate of interest paid by the company on its debt. It is set at 5.4% for Superior Industries International.

Corporate tax rate of 27% is the nominal tax rate for Superior Industries International. In reality, companies find ways to pay much less taxes than that or not to pay them at all.

Cash flow adjustment could be used for any adjustment the investor deems necessary. Most commonly we use this field to account for stock options-related effects in excess of what is reported on the company's income statement. The cash flow adjustment is expressed as a percentage of the revenue, and in the current valuation of the SUP stock is equal to 0%.

Production assets are the company's assets used for manufacturing products or provision of services. In the valuation model input table they are expressed as a percentage of revenue and for SUP are equal to 45.9%.

Life of production assets of 9.2 years is the average useful life of capital assets used in Superior Industries International operations. It is used to calculate yearly capital expenditures needed to keep these assets in good order - we call it the maintenance CAPEX.

Working capital is the difference between the company's current assets and liabilities. In the model we use the ratio of working capital to revenue, which for SUP is equal to 16.2%. A negative number means that the company is apt at using financial resources of its suppliers and customers; a large positive number, on the other hand, means that it either provides in-kind financing to others or is not good at managing its inventories.

Book value of equity - $393.78 million for Superior Industries International - is used in calculation of the "floor" for intrinsic valuation based on the discounted cash flow (DCF) method. Even if the prospects are very bad for a company, its assets could always be sold now for their current fair market value.

Shares outstanding of 25.019 million for Superior Industries International is needed to calculate the intrinsic value of one share.

Market capitalization is used here only for reference purposes and as a quick check that the share price and the number of shares outstanding numbers are correct - something especially to be cognizant about at stock splits. So, the market capitalization of Superior Industries International at the current share price and the inputted number of shares is $0.2 billion.

RELATED COMPANIES Price Int.Val. Rating
LEA Lear Corp. 138.44 416.27  str.buy
TEN Tenneco 33.86 163.20  str.buy
FOXF Fox Factory Ho 68.69 132.05  str.buy
ASTE Astec Industri 34.62 19.15  str.sell
TSLA Tesla 344.00 83.24  str.sell
GM General Motors 35.23 58.76  str.buy
F Ford Motor 9.54 14.28  buy
CAAS China Automoti 2.11 5.94  buy

COMPANY NEWS

▶ Superior Industries: 3Q Earnings Snapshot   [07:17AM  Associated Press]
▶ Superior Industries Declares Quarterly Cash Dividend   [Sep-05-18 07:30AM  Business Wire]
▶ Superior Industries: 2Q Earnings Snapshot   [07:37AM  Associated Press]
▶ Superior Industries Declares Quarterly Cash Dividend   [Jun-05-18 07:30AM  Business Wire]
▶ Gabelli & Companys Annual Automotive Aftermarket Symposium   [May-23-18 07:30AM  Business Wire]
▶ Superior Industries: 1Q Earnings Snapshot   [May-09-18 07:15AM  Associated Press]
▶ Superior Industries reports 4Q loss   [06:55AM  Associated Press]
▶ Superior Industries Declares Quarterly Cash Dividend   [Mar-05-18 07:30AM  Business Wire]
▶ Superior Industries Declares Quarterly Cash Dividend   [Dec-05-17 08:00AM  Business Wire]
▶ Superior Industries misses 3Q profit forecasts   [Nov-09-17 10:27AM  Associated Press]
▶ Superior Industries Declares Quarterly Cash Dividend   [Sep-06-17 07:00AM  Business Wire]
▶ Superior Industries reports 2Q loss   [Aug-04-17 10:33PM  Associated Press]

CONTACT US       ASSET ALLOCATION

About X-FIN       Site news       Privacy policy       Terms of use       FAQ

Copyright © X-FIN.com 2005-2018. All rigths reserved.