As of 2024-07-27, the Intrinsic Value of CatchMark Timber Trust Inc (CTT) is
18.21 USD. This CTT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 10.37 USD, the upside of CatchMark Timber Trust Inc is
%.
The range of the Intrinsic Value is 13.41 - 26.66 USD
18.21 USD
Intrinsic Value
CTT Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
13.41 - 26.66 |
18.21 |
75.6% |
| DCF (Growth 10y) |
16.61 - 31.62 |
22.07 |
112.9% |
| DCF (EBITDA 5y) |
16.54 - 19.98 |
18.10 |
74.6% |
| DCF (EBITDA 10y) |
19.09 - 25.41 |
21.95 |
111.6% |
| Fair Value |
5.65 - 5.65 |
5.65 |
-45.51% |
| P/E |
21.84 - 29.12 |
25.42 |
145.2% |
| EV/EBITDA |
8.14 - 9.83 |
8.70 |
-16.1% |
| EPV |
8.16 - 14.65 |
11.40 |
9.9% |
| DDM - Stable |
6.83 - 15.35 |
11.09 |
6.9% |
| DDM - Multi |
9.78 - 17.44 |
12.56 |
21.1% |
CTT Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
510.98 |
| Beta |
1.12 |
| Outstanding shares (mil) |
49.28 |
| Enterprise Value (mil) |
775.73 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.61% |
| Cost of Debt |
4.71% |
| WACC |
7.79% |