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 1,759 -
Change - 6.2% 8.45% 16.52% -21.57% 41.24% -
Enterprise Value (EV) 1 1,092 1,183 1,266 1,585 1,221 1,696 1,623
Change - 8.39% 7.01% 25.14% -22.98% 38.9% -4.31%
P/E -28.2x 21.3x 22.8x 27.9x 19.6x 24.1x 21.5x
PBR 2.56x 2.51x 2.6x 3.02x 2.29x 3.06x 2.71x
PEG - -0x 6.03x -17.86x 1.2x 1.4x 1.7x
Capitalization / Revenue 2.31x 2.14x 2.48x 3.08x 2.3x 3.07x 2.89x
EV / Revenue 2.13x 2.02x 2.3x 3.07x 2.26x 2.96x 2.67x
EV / EBITDA 10.1x 8.86x 10.5x 13.5x 9.89x 12.6x 11.1x
EV / EBIT 13.6x 11.4x 14.6x 19.4x 14x 17.3x 15x
EV / FCF 15.5x 11.1x 16.9x 19.7x 14.1x 16.4x 14.6x
FCF Yield 6.46% 9.03% 5.91% 5.09% 7.08% 6.08% 6.83%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 -1.3 1.85 1.92 1.89 2.19 2.555 2.87
Distribution rate - - - - - - -
Net sales 1 512.9 586.9 550.4 515.8 541.3 573.5 608.3
EBITDA 1 107.8 133.6 120.7 117.1 123.4 134.7 146
EBIT 1 80.4 103.8 86.6 81.6 86.9 98.05 108.5
Net income 1 -41.87 59.58 60.53 58.11 65.32 74.1 83.22
Net Debt 1 -91.46 -73.24 -96.38 -3.081 -24.8 -63.47 -136.5
Reference price 2 36.72 39.42 43.74 52.73 42.87 61.60 61.60
Nbr of stocks (in thousands) 32,225 31,880 31,158 30,116 29,052 28,556 -
Announcement Date 8/2/22 7/2/23 6/2/24 4/2/25 10/2/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
24.11x2.96x12.58x - 1.76B
34.12x6.35x19.36x0.66% 214B
61.15x7.63x26.14x0.71% 141B
34.41x12.23x22.34x0.8% 123B
13.47x0.31x6.78x3.73% 111B
41.96x6.89x22.53x0.83% 97.72B
75.33x8.08x37.26x0.19% 86.45B
25.33x9.09x18.46x0.5% 80.89B
20.27x3.41x13.04x1.32% 63.8B
45.53x6.37x24x0.01% 66B
Average 37.57x 6.33x 20.25x 0.97% 98.64B
Weighted average by Cap. 39.24x 6.83x 20.99x 0.99%

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