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 1,742 -
Change - 6.2% 8.45% 16.52% -21.57% 39.86% -
Enterprise Value (EV) 1 1,092 1,183 1,266 1,585 1,221 1,682 1,616
Change - 8.39% 7.01% 25.14% -22.98% 37.79% -3.9%
P/E -28.2x 21.3x 22.8x 27.9x 19.6x 25.3x 21.1x
PBR 2.56x 2.51x 2.6x 3.02x 2.29x 3.05x 2.73x
PEG - -0x 6.03x -17.86x 1.2x 2.5x 1.1x
Capitalization / Revenue 2.31x 2.14x 2.48x 3.08x 2.3x 3.05x 2.88x
EV / Revenue 2.13x 2.02x 2.3x 3.07x 2.26x 2.95x 2.67x
EV / EBITDA 10.1x 8.86x 10.5x 13.5x 9.89x 13.4x 11.3x
EV / EBIT 13.6x 11.4x 14.6x 19.4x 14x 18.5x 15.1x
EV / FCF 15.5x 11.1x 16.9x 19.7x 14.1x 19.4x 17x
FCF Yield 6.46% 9.03% 5.91% 5.09% 7.08% 5.16% 5.87%
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 60.92 60.92
Nbr of stocks (in thousands) 32,225 31,880 31,158 30,116 29,052 28,593 -
Announcement Date 08/02/22 07/02/23 06/02/24 04/02/25 10/02/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
25.28x2.95x13.37x - 1.74B
33.9x6.09x18.85x0.65% 194B
14.74x0.32x7.28x3.45% 112B
31.43x12.41x26.42x0.39% 102B
46.36x7.37x24.1x0.81% 94.84B
79.55x7.73x37.57x0.21% 72.33B
21.47x1.23x13.8x0.52% 69.21B
77.18x9.14x38.81x0.01% 61.28B
18.34x3.09x11.76x1.45% 57.64B
36.87x8.33x25.4x1.09% 44.2B
Average 38.51x 5.87x 21.73x 0.95% 80.88B
Weighted average by Cap. 37.74x 6.11x 21.42x 1%

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