Company Valuation: CTS Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 1,183 1,257 1,363 1,588 1,245 1,953 -
Change - 6.2% 8.45% 16.52% -21.57% 56.82% -
Enterprise Value (EV) 1 1,092 1,183 1,266 1,585 1,221 1,893 1,828
Change - 8.39% 7.01% 25.14% -22.98% 55.1% -3.46%
P/E -28.2x 21.3x 22.8x 27.9x 19.6x 28.3x 23.6x
PBR 2.56x 2.51x 2.6x 3.02x 2.29x 3.42x 3.06x
PEG - -0x 6.03x -17.86x 1.2x 2.8x 1.2x
Capitalization / Revenue 2.31x 2.14x 2.48x 3.08x 2.3x 3.42x 3.23x
EV / Revenue 2.13x 2.02x 2.3x 3.07x 2.26x 3.32x 3.02x
EV / EBITDA 10.1x 8.86x 10.5x 13.5x 9.89x 15x 12.8x
EV / EBIT 13.6x 11.4x 14.6x 19.4x 14x 20.9x 17.1x
EV / FCF 15.5x 11.1x 16.9x 19.7x 14.1x 21.8x 19.3x
FCF Yield 6.46% 9.03% 5.91% 5.09% 7.08% 4.58% 5.19%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 -1.3 1.85 1.92 1.89 2.19 2.41 2.89
Distribution rate - - - - - - -
Net sales 1 512.9 586.9 550.4 515.8 541.3 571.1 605.4
EBITDA 1 107.8 133.6 120.7 117.1 123.4 125.8 143.1
EBIT 1 80.4 103.8 86.6 81.6 86.9 90.8 107.1
Net income 1 -41.87 59.58 60.53 58.11 65.32 69.7 82.31
Net Debt 1 -91.46 -73.24 -96.38 -3.081 -24.8 -59.89 -125.5
Reference price 2 36.72 39.42 43.74 52.73 42.87 68.31 68.31
Nbr of stocks (in thousands) 32,225 31,880 31,158 30,116 29,052 28,593 -
Announcement Date 2/8/22 A 2/7/23 A 2/6/24 A 2/4/25 A 2/10/26 A - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
28.34x3.32x15.05x - 1.95B
35.92x6.45x19.74x0.61% 204B
102.51x12.02x48.58x0.49% 138B
41.37x15.49x31.54x0.26% 119B
15.35x0.33x7.5x3.34% 119B
123.03x11.99x59.08x0.13% 107B
104.93x12.26x52.04x0.01% 83.24B
23.87x1.33x14.52x0.43% 73.58B
60.12x12.96x39.44x0.65% 69.19B
19.67x3.37x12.7x1.4% 62.08B
Average 55.51x 7.95x 30.02x 0.81% 97.76B
Weighted average by Cap. 58.67x 8.57x 31.37x 0.82%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. CTS Stock
  4. Valuation CTS Corporation
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!