As of 2025-07-03, the Intrinsic Value of CatchMark Timber Trust Inc (CTT) is 20.29 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 95.70%.
The range of the Intrinsic Value is 14.55 - 31.15 USD
Based on its market price of 10.37 USD and our intrinsic valuation, CatchMark Timber Trust Inc (CTT) is undervalued by 95.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 14.55 - 31.15 | 20.29 | 95.7% |
| DCF (Growth 10y) | 18.01 - 36.94 | 24.58 | 137.1% |
| DCF (EBITDA 5y) | 16.86 - 20.78 | 18.33 | 76.8% |
| DCF (EBITDA 10y) | 19.88 - 27.02 | 22.82 | 120.0% |
| Fair Value | 5.65 - 5.65 | 5.65 | -45.51% |
| P/E | 12.68 - 27.08 | 18.63 | 79.7% |
| EV/EBITDA | 6.55 - 8.97 | 7.96 | -23.3% |
| EPV | 8.98 - 16.96 | 12.97 | 25.1% |
| DDM - Stable | 7.23 - 18.18 | 12.70 | 22.5% |
| DDM - Multi | 10.43 - 20.92 | 13.97 | 34.7% |
| 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 | 8.77% |
| Cost of Debt | 4.54% |
| WACC | 7.19% |