The Discounted Cash Flow (DCF) valuation of CTI Logistics Ltd (CLX.AX) is 3.25 AUD. With the latest stock price at 1.80 AUD, the upside of CTI Logistics Ltd based on DCF is 80.5%.
Based on the latest price of 1.80 AUD and our DCF valuation, CTI Logistics Ltd (CLX.AX) is a buy. buying CLX.AX stocks now will result in a potential gain of 80.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 8.7% | 7.1% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 2.16 - 5.34 | 3.25 |
| Upside | 19.8% - 196.9% | 80.5% |