As of 2025-05-03, the Intrinsic Value of CTS International Logistics Corp Ltd (603128.SS) is 8.03 CNY. This 603128.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 6.12 CNY, the upside of CTS International Logistics Corp Ltd is 31.20%.
The range of the Intrinsic Value is 5.95 - 12.93 CNY
Based on its market price of 6.12 CNY and our intrinsic valuation, CTS International Logistics Corp Ltd (603128.SS) is undervalued by 31.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 5.95 - 12.93 | 8.03 | 31.2% |
| DCF (Growth 10y) | 8.03 - 17.19 | 10.77 | 76.0% |
| DCF (EBITDA 5y) | 9.53 - 13.59 | 10.88 | 77.8% |
| DCF (EBITDA 10y) | 10.80 - 16.50 | 12.82 | 109.4% |
| Fair Value | 7.50 - 7.50 | 7.50 | 22.57% |
| P/E | 5.49 - 8.74 | 6.91 | 12.8% |
| EV/EBITDA | 4.08 - 8.47 | 5.80 | -5.2% |
| EPV | 7.09 - 10.28 | 8.68 | 41.9% |
| DDM - Stable | 2.95 - 8.92 | 5.94 | -3.0% |
| DDM - Multi | 6.23 - 14.16 | 8.60 | 40.5% |
| Market Cap (mil) | 8,011.39 |
| Beta | 1.08 |
| Outstanding shares (mil) | 1,309.05 |
| Enterprise Value (mil) | 7,758.01 |
| Market risk premium | 6.13% |
| Cost of Equity | 8.77% |
| Cost of Debt | 5.00% |
| WACC | 8.31% |