As of 2025-08-09, the Intrinsic Value of CTO Realty Growth Inc (CTO) is 115.20 USD. This CTO valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 16.34 USD, the upside of CTO Realty Growth Inc is 605.00%.
The range of the Intrinsic Value is 84.81 - 151.84 USD
Based on its market price of 16.34 USD and our intrinsic valuation, CTO Realty Growth Inc (CTO) is undervalued by 605.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (1,300.22) - (52.69) | (82.84) | -606.9% |
| DCF (Growth 10y) | (46.41) - (840.01) | (66.25) | -505.5% |
| DCF (EBITDA 5y) | 84.81 - 151.84 | 115.20 | 605.0% |
| DCF (EBITDA 10y) | 83.24 - 236.36 | 144.01 | 781.3% |
| Fair Value | -4.58 - -4.58 | -4.58 | -128.01% |
| P/E | (13.69) - (14.08) | (13.59) | -183.2% |
| EV/EBITDA | 18.23 - 97.43 | 52.59 | 221.8% |
| EPV | (47.85) - (97.40) | (72.62) | -544.5% |
| DDM - Stable | (10.61) - (50.15) | (30.38) | -285.9% |
| DDM - Multi | 2.13 - 8.02 | 3.39 | -79.2% |
| Market Cap (mil) | 538.24 |
| Beta | 0.42 |
| Outstanding shares (mil) | 32.94 |
| Enterprise Value (mil) | 1,135.04 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.67% |
| Cost of Debt | 12.43% |
| WACC | 9.00% |