Dorman Products, Inc. (DORM)

Motor Vehicle Parts & Accessories

Latest Price

$122.60

TTM P/E

16.98

Normalized P/E

22.17

Div Yield

Book Value

50.70

P/B Ratio

2.42

Valuation metrics

EPS: $6.64

Book value / share: $48.60

Formula: √(22.5 × EPS × BVPS)

Graham Number

$85.21

30% downside

Norm. op. income: $172M (median of 7yr)

Tax rate: 23%

Discount rate: 10%

Growth assumption: zero (EPV is a no-growth value)

Earnings Power Value

$30.86

75% downside

Base FCF: $80M (median of recent 5yr)

Growth: 1%/yr (median YOY, capped at 25%)

Discount rate: 10%

Terminal growth: 3%

Projection horizon: 10 years

DCF Fair Value

$19.93

84% downside

EPS: $6.64

Target P/E: 22×

Formula: EPS × P/E

P/E Fair Value

$146.08

+19% upside

93.9% held by institutions

Institution	Shares	Value	Ownership %	Change	Filing Date
BlackRock, Inc.	4.08M	$556.0M	13.75%	+71.5K	2026-06-30
Vanguard Portfolio Management LLC	1.53M	$209.0M	5.17%	+28.0K	2026-06-30
Morgan Stanley	1.45M	$197.0M	4.87%	+30.3K	2026-06-30
Vanguard Capital Management LLC	1.21M	$165.0M	4.09%	-24.3K	2026-06-30
State Street Corp	1.14M	$155.0M	3.86%	+44.5K	2026-06-30
Dimensional Fund Advisors LP	1.14M	$154.0M	3.83%	+36.2K	2026-06-30
Ktf Investments, LLC	871.5K	$118.0M	2.94%	+766.3K	2026-06-30
Royce & Associates LP	824.2K	$112.0M	2.78%	+207.6K	2026-06-30
Jennison Associates LLC	814.9K	$111.0M	2.75%	-11.4K	2026-06-30
Geode Capital Management, LLC	745.1K	$101.0M	2.51%	+31.9K	2026-06-30