As of 2024-12-14, the Intrinsic Value of Citi Trends Inc (CTRN) is
53.64 USD. This CTRN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 24.78 USD, the upside of Citi Trends Inc is
116.50%.
The range of the Intrinsic Value is 36.23 - 124.49 USD
53.64 USD
Intrinsic Value
CTRN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
36.23 - 124.49 |
53.64 |
116.5% |
| DCF (Growth 10y) |
54.36 - 184.79 |
80.17 |
223.5% |
| DCF (EBITDA 5y) |
23.20 - 29.13 |
25.08 |
1.2% |
| DCF (EBITDA 10y) |
32.75 - 40.96 |
35.51 |
43.3% |
| Fair Value |
-28.82 - -28.82 |
-28.82 |
-216.31% |
| P/E |
(23.59) - (29.60) |
(26.85) |
-208.4% |
| EV/EBITDA |
1.10 - 14.92 |
7.07 |
-71.5% |
| EPV |
62.96 - 72.91 |
67.93 |
174.1% |
| DDM - Stable |
(36.12) - (235.96) |
(136.04) |
-649.0% |
| DDM - Multi |
28.99 - 147.71 |
48.53 |
95.8% |
CTRN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
213.60 |
| Beta |
1.33 |
| Outstanding shares (mil) |
8.62 |
| Enterprise Value (mil) |
154.30 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.48% |
| Cost of Debt |
7.00% |
| WACC |
5.95% |