As of 2024-12-14, the Intrinsic Value of CTS Corp (CTS) is
45.37 USD. This CTS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 56.46 USD, the upside of CTS Corp is
-19.60%.
The range of the Intrinsic Value is 32.92 - 75.37 USD
45.37 USD
Intrinsic Value
CTS Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
32.92 - 75.37 |
45.37 |
-19.6% |
| DCF (Growth 10y) |
37.38 - 79.75 |
49.92 |
-11.6% |
| DCF (EBITDA 5y) |
31.49 - 43.80 |
34.40 |
-39.1% |
| DCF (EBITDA 10y) |
35.19 - 49.24 |
39.22 |
-30.5% |
| Fair Value |
9.93 - 9.93 |
9.93 |
-82.41% |
| P/E |
30.56 - 56.97 |
44.29 |
-21.6% |
| EV/EBITDA |
19.18 - 37.31 |
25.81 |
-54.3% |
| EPV |
26.18 - 34.71 |
30.44 |
-46.1% |
| DDM - Stable |
18.51 - 56.34 |
37.43 |
-33.7% |
| DDM - Multi |
27.85 - 65.51 |
39.04 |
-30.9% |
CTS Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,700.58 |
| Beta |
1.54 |
| Outstanding shares (mil) |
30.12 |
| Enterprise Value (mil) |
1,708.40 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.34% |
| Cost of Debt |
4.25% |
| WACC |
8.14% |