CTRN
Citi Trends Inc
Price:  
31.42 
USD
Volume:  
109,741.00
United States | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CTRN Intrinsic Value

%
Upside

As of 2024-03-04, the Intrinsic Value of Citi Trends Inc (CTRN) is 95.81 USD. This CTRN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 31.42 USD, the upside of Citi Trends Inc is %.

The range of the Intrinsic Value is 81.55 - 117.72 USD

31.42 USD
Stock Price
95.81 USD
Intrinsic Value
Intrinsic Value Details

CTRN Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 81.55 - 117.72 95.81 204.9%
DCF (Growth 10y) 88.26 - 124.60 102.66 226.7%
DCF (EBITDA 5y) 70.75 - 95.85 78.06 148.4%
DCF (EBITDA 10y) 80.87 - 107.80 89.65 185.3%
Fair Value -25.95 - -25.95 -25.95 -182.58%
P/E (8.63) - 55.33 23.07 -26.6%
EV/EBITDA 8.97 - 64.12 35.12 11.8%
EPV 65.24 - 83.73 74.49 137.1%
DDM - Stable (5.64) - (12.69) (9.17) -129.2%
DDM - Multi 37.34 - 69.18 48.85 55.5%

CTRN Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 268.33
Beta 0.85
Outstanding shares (mil) 8.54
Enterprise Value (mil) 208.60
Market risk premium 4.60%
Cost of Equity 10.62%
Cost of Debt 7.00%
WACC 8.07%