As of 2025-07-03, the Intrinsic Value of CTS Corp (CTS) is 42.81 USD. This CTS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 44.51 USD, the upside of CTS Corp is -3.80%.
The range of the Intrinsic Value is 31.32 - 70.12 USD
Based on its market price of 44.51 USD and our intrinsic valuation, CTS Corp (CTS) is overvalued by 3.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 31.32 - 70.12 | 42.81 | -3.8% |
| DCF (Growth 10y) | 34.48 - 72.35 | 45.83 | 3.0% |
| DCF (EBITDA 5y) | 38.87 - 49.02 | 45.26 | 1.7% |
| DCF (EBITDA 10y) | 40.23 - 54.12 | 47.86 | 7.5% |
| Fair Value | 10.11 - 10.11 | 10.11 | -77.28% |
| P/E | 32.40 - 55.22 | 45.90 | 3.1% |
| EV/EBITDA | 23.57 - 44.97 | 36.50 | -18.0% |
| EPV | 27.59 - 39.83 | 33.71 | -24.3% |
| DDM - Stable | 15.90 - 48.18 | 32.04 | -28.0% |
| DDM - Multi | 22.86 - 54.92 | 32.40 | -27.2% |
| Market Cap (mil) | 1,328.18 |
| Beta | 1.45 |
| Outstanding shares (mil) | 29.84 |
| Enterprise Value (mil) | 1,324.59 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.34% |
| Cost of Debt | 4.45% |
| WACC | 8.02% |