CTS
CTS Corp
Price:  
50.79 
USD
Volume:  
562,840.00
United States | Electronic Equipment, Instruments & Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CTS Intrinsic Value

%
Upside

As of 2024-06-24, the Intrinsic Value of CTS Corp (CTS) is 45.26 USD. This CTS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 50.79 USD, the upside of CTS Corp is %.

The range of the Intrinsic Value is 33.44 - 74.92 USD

50.79 USD
Stock Price
45.26 USD
Intrinsic Value
Intrinsic Value Details

CTS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 33.44 - 74.92 45.26 -10.9%
DCF (Growth 10y) 37.13 - 78.80 49.14 -3.2%
DCF (EBITDA 5y) 28.64 - 37.49 33.37 -34.3%
DCF (EBITDA 10y) 33.52 - 45.36 39.36 -22.5%
Fair Value 8.72 - 8.72 8.72 -82.83%
P/E 26.19 - 41.43 34.15 -32.8%
EV/EBITDA 19.25 - 28.66 23.80 -53.1%
EPV 29.27 - 41.60 35.44 -30.2%
DDM - Stable 14.38 - 45.91 30.14 -40.6%
DDM - Multi 23.58 - 59.55 33.90 -33.2%

CTS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,552.65
Beta 1.23
Outstanding shares (mil) 30.57
Enterprise Value (mil) 1,457.73
Market risk premium 4.60%
Cost of Equity 7.95%
Cost of Debt 4.31%
WACC 7.75%