CTO
CTO Realty Growth Inc
Price:  
16.44 
USD
Volume:  
350,985.00
United States | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CTO Intrinsic Value

576.90 %
Upside

What is the intrinsic value of CTO?

As of 2025-08-03, the Intrinsic Value of CTO Realty Growth Inc (CTO) is 111.29 USD. This CTO valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 16.44 USD, the upside of CTO Realty Growth Inc is 576.90%.

The range of the Intrinsic Value is 82.68 - 149.57 USD

Is CTO undervalued or overvalued?

Based on its market price of 16.44 USD and our intrinsic valuation, CTO Realty Growth Inc (CTO) is undervalued by 576.90%.

16.44 USD
Stock Price
111.29 USD
Intrinsic Value
Intrinsic Value Details

CTO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (1,290.68) - (52.54) (82.55) -602.2%
DCF (Growth 10y) (47.44) - (839.54) (67.56) -510.9%
DCF (EBITDA 5y) 82.68 - 149.57 111.29 576.9%
DCF (EBITDA 10y) 85.87 - 246.07 147.05 794.4%
Fair Value -0.84 - -0.84 -0.84 -105.12%
P/E (2.53) - (2.56) (2.51) -115.2%
EV/EBITDA 16.37 - 95.22 50.60 207.8%
EPV (47.83) - (98.91) (73.37) -546.3%
DDM - Stable (1.96) - (9.83) (5.89) -135.9%
DDM - Multi 2.10 - 8.49 3.41 -79.3%

CTO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 541.37
Beta 0.36
Outstanding shares (mil) 32.93
Enterprise Value (mil) 1,135.16
Market risk premium 4.60%
Cost of Equity 7.56%
Cost of Debt 12.43%
WACC 8.94%