As of 2026-10-04, the Intrinsic Value of Citi Trends Inc (CTRN) is 159.97 USD. This CTRN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 47.91 USD, the upside of Citi Trends Inc is 233.90%.
The range of the Intrinsic Value is 109.12 - 332.65 USD
Based on its market price of 47.91 USD and our intrinsic valuation, Citi Trends Inc (CTRN) is undervalued by 233.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 109.12 - 332.65 | 159.97 | 233.9% |
| DCF (Growth 10y) | 133.58 - 382.51 | 190.37 | 297.3% |
| DCF (EBITDA 5y) | 58.99 - 97.29 | 70.08 | 46.3% |
| DCF (EBITDA 10y) | 78.93 - 121.43 | 91.49 | 91.0% |
| Fair Value | 7.26 - 7.26 | 7.26 | -84.85% |
| P/E | 17.51 - 26.88 | 21.66 | -54.8% |
| EV/EBITDA | 23.31 - 36.56 | 28.33 | -40.9% |
| EPV | 6.31 - 5.88 | 6.09 | -87.3% |
| DDM - Stable | 21.70 - 119.75 | 70.72 | 47.6% |
| DDM - Multi | 72.48 - 309.72 | 117.33 | 144.9% |
| Market Cap (mil) | 399.09 |
| Beta | 1.01 |
| Outstanding shares (mil) | 8.33 |
| Enterprise Value (mil) | 317.99 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.39% |
| Cost of Debt | 7.00% |
| WACC | 5.98% |