As of 2025-05-26, the Intrinsic Value of Corporate Travel Management Ltd (CTD.AX) is 7.34 AUD. This CTD.AX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12.83 AUD, the upside of Corporate Travel Management Ltd is -42.80%.
The range of the Intrinsic Value is 5.85 - 10.16 AUD
Based on its market price of 12.83 AUD and our intrinsic valuation, Corporate Travel Management Ltd (CTD.AX) is overvalued by 42.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 5.85 - 10.16 | 7.34 | -42.8% |
| DCF (Growth 10y) | 7.28 - 12.29 | 9.03 | -29.6% |
| DCF (EBITDA 5y) | 8.50 - 11.19 | 9.90 | -22.8% |
| DCF (EBITDA 10y) | 9.55 - 13.23 | 11.35 | -11.6% |
| Fair Value | 10.85 - 10.85 | 10.85 | -15.44% |
| P/E | 9.56 - 12.61 | 11.02 | -14.1% |
| EV/EBITDA | 4.32 - 10.66 | 8.38 | -34.7% |
| EPV | 7.23 - 9.46 | 8.35 | -34.9% |
| DDM - Stable | 3.05 - 7.33 | 5.19 | -59.6% |
| DDM - Multi | 5.85 - 10.32 | 7.41 | -42.2% |
| Market Cap (mil) | 1,877.41 |
| Beta | 1.07 |
| Outstanding shares (mil) | 146.33 |
| Enterprise Value (mil) | 1,837.71 |
| Market risk premium | 5.10% |
| Cost of Equity | 9.65% |
| Cost of Debt | 5.50% |
| WACC | 9.54% |