Dorman Products, Inc. (DORM)
Valor JustoFundamental
78
Preço
$122.60
Capitalização de Mercado
$3.64B
Parte 1 · Quanto vale a empresa
Visão Geral
Dorman Products is a United States supplier of replacement and upgrade parts for the motor vehicle aftermarket — the market for parts fitted to vehicles already on the road, not to new vehicles coming off an assembly line. At the end of fiscal 2025 it marketed roughly 144,000 distinct parts covering passenger cars and light trucks, medium- and heavy-duty commercial trucks, and specialty vehicles such as UTVs and ATVs. Dorman designs and engineers the parts and sells them under brands it owns (about 76% of 2025 products) or under customers' private labels, but manufactures little of the light- and heavy-duty range itself: most of it is made by third parties, with about 77% of 2025 product purchases sourced outside the United States and 38% from China. A distinctive part of the model is offering parts that the vehicle manufacturer either does not sell separately or sells only as an expensive assembly, and parts redesigned to correct the failure mode of the original: in 2025 it introduced 5,560 new parts, of which 1,608 were new to the aftermarket.
Como gera receita
Dorman earns revenue by selling physical parts, one shipment at a time, to the businesses that sit between it and the person who repairs the vehicle: aftermarket retail chains and their websites, national, regional and local wholesale distributors, dealership service departments, and — in specialty vehicles — direct-to-dealer and direct-to-consumer e-commerce. There is no subscription or recurring contract; repeat revenue comes from being on the shelf and in the catalogue when a part fails. Volume is largely a function of how many part numbers Dorman covers and how quickly it adds new ones, since each new application opens a repair job it could not previously serve. Goods are typically shipped to a customer's main warehouse for onward redistribution. The filing notes that 2025 net sales growth of 6.0% to $2,130.3 million came from tariff-related pricing actions as well as demand, so price is an active lever, not only volume.
Receita por segmento
Replacement and upgrade parts for passenger cars and light trucks — intake and exhaust manifolds, window regulators, tire pressure monitoring sensors, electronic modules and similar — sold to retail chains, wholesale distributors and dealership service departments, and used both by do-it-yourself owners and by professional repair shops.
Parts for medium- and heavy-duty commercial trucks, such as air disc rotors, brake shoe kits, shock absorbers, EGR coolers and fuel dosing modules, sold mainly to independent distributors, component specialists, rebuilders and parts stores. Most of the segment's sales are replacement parts.
Functional accessories and repair components for UTVs and ATVs, sold largely direct to dealers and direct to consumers through e-commerce. The company states that about half of the segment's sales are non-discretionary repair parts needed to keep the vehicle running.
Vantagem competitiva
Patentes e licenças · EstreitaDorman's advantage is a catalogue: roughly 144,000 part numbers, the engineering and application data behind them, and the shelf space that catalogue has earned at a handful of large customers. A rival cannot win the position by copying one profitable part; it would have to cover the same breadth, including slow-moving numbers that exist mainly to make the line complete. The redesigned parts, where Dorman corrects a known failure mode of the original component, and the parts the vehicle manufacturer sells only as a costly assembly, are the pieces that carry real pricing power. The advantage is not wide: the company itself describes intense price competition from domestic and international suppliers and from vehicle manufacturers, flags that it may be denied access to the vehicle technology and repair data it needs to develop parts, and notes that its patent and trademark protection is uneven across jurisdictions. Manufacturing is mostly outsourced, so there is no cost advantage rooted in its own plants.
O que impulsiona a procura
Moderadamente cíclicoMost of what Dorman sells is a repair someone cannot skip: when a window regulator or a manifold fails, the vehicle is fixed or it stops being useful. That makes the base of demand steadier than most Consumer Cyclical businesses, and in a weak economy it can even be helped as owners keep older vehicles running instead of replacing them. But it is not fully defensive. The company itself lists economic downturns reducing aftermarket demand among its risks, and the 2025 results show where the cycle bites: heavy-duty volumes fell on reduced customer demand from freight conditions, with the segment's slight increase in sales coming only from pricing, and Specialty Vehicle — discretionary UTV and ATV accessories alongside repair parts — declined 3.0% on weaker demand across channels. The slow-moving driver underneath everything is the size and average age of the vehicle fleet, which changes over years rather than quarters.
Principais riscos
- A handful of customers carry the sales — The company discloses that in 2025 two customers each accounted for more than 10% of net sales and together for about 40%, and that its four largest customers represented 78% of receivables at year end. Losing one, or having it cut its orders, would materially affect sales. It also flags that continuing consolidation among its customers increases their leverage to demand lower prices and longer payment terms.
- Sourcing abroad, tariffs and trade policy — About 77% of 2025 product purchases were sourced outside the United States, 38% from China. The filing identifies tariffs, changes in trade policy, supply chain disruption and foreign currency movements as risks to cost and availability of product; 2025 pricing actions were themselves described as tariff-related.
- The new-product engine can stall — Growth depends on developing and commercialising new parts on time. The company warns that it may fail to do so, and separately that vehicle manufacturers may restrict its access to the vehicle technology and repair data it needs in order to engineer parts for newer vehicles.
- Quality defects, recalls and product liability — Design or quality problems in a safety-relevant part can damage the company's reputation and trigger recalls; non-compliance with safety regulation can bring enforcement action, and the company lists litigation and product liability among its exposures.
- The vehicle parc itself sets the ceiling — The company states that its business is affected by the age and condition of vehicles on the road and by improvements in the quality and durability of parts — a longer-lasting component is a repair that never happens. It also faces intense price competition from domestic and international suppliers and from the vehicle manufacturers themselves.
- Debt and covenants — The company reports $440.6 million of term loan borrowings outstanding and warns that its debt level constrains flexibility, that credit agreement covenants restrict operating decisions, and that it is exposed to variable interest rates on its debt and on factoring arrangements.
- Cyber-attacks and use of AI — The company identifies cyber-attacks as a threat to its data, operations and intellectual property, and separately flags that its own implementation of artificial intelligence creates risks of data misuse.
Concentração de clientes
Os principais clientes representam 40% da receita
In 2025 two customers individually accounted for more than 10% of net sales and together for approximately 40%. The concentration is even sharper in what is owed to the company: the four largest customers represented 78% of total receivables at 31 December 2025. This is normal for the aftermarket, where a few national retail chains and distributors control the shelf, but it means pricing negotiations with two counterparties set the tone for a large slice of the business.
Os argumentos a favor
Buyers argue that Dorman sells repairs people cannot postpone, on a vehicle fleet that keeps getting older, and that the catalogue of roughly 144,000 parts is hard to replicate part number by part number. They point to 2025: net sales up 6.0% to $2,130.3 million, gross margin up to 42.1% from 40.1% on a better mix of new products and a more diversified supplier base, and adjusted diluted EPS up 24%, all while tariff costs were being passed through in price. They note that the engine is still running — 5,560 new parts launched in 2025, 1,608 of them new to the aftermarket — and that Light Duty, the four-fifths of the business, grew 8.1% with a segment profit margin of 20.5%, up 230 basis points. Management guided 2026 net sales to grow 7% to 9%.
Os argumentos contra
Sellers fear that the 2025 growth leaned on tariff-related price increases rather than on more parts going out the door, and that price cannot be pushed indefinitely against two customers who together take about 40% of net sales and are themselves consolidating. They point to the two smaller segments as evidence that the story is uneven: Heavy Duty sales rose only 0.5%, on pricing while customer demand fell, its segment profit margin dropped to 2.2%, and the company took a $51.1 million non-cash goodwill impairment charge against that segment, while Specialty Vehicle fell 3.0%. They note that 77% of product purchases come from outside the United States and 38% from China, so trade policy sits directly on the cost line, and that $440.6 million of term debt with restrictive covenants and variable rates narrows the room to absorb a bad year. Further out, they worry about the company's own disclosure that better, longer-lasting parts and restricted access to vehicle repair data could erode the flow of repairs it depends on.
Generated on 18 de setembro de 2026 with claude-haiku-4-5 — shared with all users
Direct competitors
Who this company fights with for the same customers
Generated on 18 de setembro de 2026 with claude-haiku-4-5 — shared with all users
The first competitor Dorman names in its own 10-K: both design and distribute replacement parts for vehicles already on the road and sell them through the same North American retail chains and warehouse distributors.
Canadian private supplier of aftermarket steering, suspension and chassis parts, competing head-on with one of Dorman's largest product categories at the same professional installers and parts stores.
Supplies non-discretionary replacement parts — rotating electrical, brakes, wheel hubs — to the same retail chains and warehouse distributors in North America that account for most of Dorman's revenue.
Named by Dorman as a competitor: its DRiV aftermarket brands fight for the same shelf space in ride control, exhaust and engine components, though the group is now privately held after its 2022 buyout.
Also named in Dorman's 10-K: its aftermarket division sells brakes, sensors, ignition and filtration parts to the same repair shops and retailers, backed by a far larger parent company.
Balanço & Liquidez
Receita
$2.16B
Últimos 12 meses (até 27/06/2026)
Resultado Líquido
$219M
Últimos 12 meses (até 27/06/2026)
Fluxo de Caixa Livre
$76M
Capital Próprio Total
$1.48B
Passivo Total
$1.02B
Rácio de Liquidez
3.60
Cobertura de Juros
11.93
Dívida/EBITDA
1.49
Resultados Por Ação
Receita & Resultado Líquido
Fluxo de Caixa Livre
Decomposição dos Resultados
Demonstração histórica
Margens ao longo do tempo
A dívida ao longo do tempo
Quanto pesa a dívida
Grelha do crescimento
Crescimento — Receitas
Estimativa de Valor Justo
Valor Justo
$141.94
Preço Atual
$122.60
Margem de Segurança
+13.6%
Intervalo de Valor Justo
$104.29 - $179.59
Dispersão entre os métodos de avaliação utilizados, não um intervalo de confiança calibrado estatisticamente.
Métodos de Estimativa
Métricas de Avaliação
Rácio P/E
16.98
ROE
13.8%
Rácio P/B
2.40
P/FCF
16.99
Margem Bruta
42.3%
ROIC
11.9%
Radar de Rentabilidade
Criação de Valor (Vantagem Competitiva)
ROIC
11.9%
WACC
9.4%
ROIC − WACC
+2.5 pp
O ROIC supera o custo do capital — a empresa está a criar valor para os acionistas.
Critérios de Análise Fundamental
Aprovado (23)
- EPS shows upward trend
- EPS CAGR 9.88%
- Price CAGR 5.21%
- ROIC 11.9%
- Gross Margin 42.3%
- P/FCF 16.99
- P/B Ratio 2.40
- Debt/Equity ratio
- Operating Margin 14.5%
- Positive Free Cash Flow
- CapEx intensity
- Current Ratio
- Interest Coverage
- Debt/EBITDA
- Return on Tangible Assets
- ROE 14.8%
- Revenue Growth 5Y 14.3%
- Analyst Consensus 86% Buy
- Earnings Surprise avg 13.3%
- PEG Ratio 1.11
- Earnings Quality (OCF/NI) 1.14
- Share Dilution -0.6%
- Piotroski F-Score 8/9
Reprovado (4)
- Low reliance on intangibles
- Price below Graham Number
- DCF valuation (Overvalued)
- Net Margin Trend 10.2% vs 10.8%
Indisponível (1)
- Dividend Payout NaN%
Piotroski F-Score
Saúde financeira sólida
Qualidade dos Resultados
Alta qualidade: resultados respaldados por caixa
Diluição de Ações
A recomprar ações. Favorável ao acionista
Participações institucionais
Governação
Equipa Executiva
| Nome | Cargo | Idade |
|---|---|---|
| Mr. Steven L. Berman | Founder & Director | 65 |
| Mr. Joseph P. Braun | Senior VP, General Counsel & Secretary | 51 |
| Mr. Scott D. Leff | Senior VP & Chief Human Resources Officer | 53 |
| Mr. Jeffrey L. Darby | Senior Vice President of Enterprise Sales | 57 |
| Mr. Eric B. Luftig | President of Light Duty | 51 |
| Mr. Charles W. Rayfield | Senior VP & Chief Financial Officer | 45 |
| Mr. Nathan J. Porter | Senior VP & COO | 49 |
| Mr. Gregory C. Bowen | VP & Chief Accounting Officer | 56 |
| Ms. Donna M. Long | Senior VP & Chief Information Officer | 57 |
| Mr. Alexander Whitelam | Vice President of Investor Relations | - |
Risco de Auditoria
5
Risco do Conselho
6
Risco de Remuneração
3
Risco dos Direitos dos Acionistas
3
Parte 2 · O preço e o momento de entrar
Esta parte não serve para saber se a empresa vale: serve para escolher quando comprá-la, depois que os fundamentos te convenceram. Dentro: análise técnica, potencial, quedas históricas, exposição gama.
Documentos
- Ver documento
Relatório anual (10-K)
Uma visão anual do negócio, dos resultados financeiros e dos riscos da empresa.
Arquivado em 2026-02-27
- Ver documento
Relatório trimestral (10-Q)
Uma atualização sobre o desempenho financeiro dos últimos três meses.
Arquivado em 2026-08-04
- Ver documento
Relatório de fato relevante (8-K)
Um aviso sobre um fato relevante, como uma mudança na liderança ou um grande anúncio.
Arquivado em 2026-08-03
via SEC EDGAR
Histórico de Resultados
via SEC EDGAR
Latest News
Recent headlines for DORM, sourced from Markets Gazette.
- 2/26/2026NEUTRALDorman (DORM) Q4 2025 Earnings Call Transcript
Investors in Dorman Products Inc. (DORM) are awaiting crucial details following the announcement of the Q4 2025 earnings call transcript. While the event was scheduled for February 26, 2026, the specific content of the transcript is not yet publicly available. This lack of information prevents an in-depth analysis of the company's financial performance, including revenues, earnings per share, and future guidance. The market remains in a holding pattern, with participants closely monitoring the actual release of data to assess business trends and growth prospects. Transparency and timeliness in disseminating such information are critical for guiding investment decisions, and its temporary absence keeps the stock in a position of uncertainty.
via Markets Gazette