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 1,812 -
Change - 6.2% 8.45% 16.52% -21.57% 45.52% -
Enterprise Value (EV) 1 1,092 1,183 1,266 1,585 1,221 1,748 1,676
Change - 8.39% 7.01% 25.14% -22.98% 43.24% -4.14%
P/E -28.2x 21.3x 22.8x 27.9x 19.6x 24.2x 21.3x
PBR 2.56x 2.51x 2.6x 3.02x 2.29x 3.14x 2.79x
PEG - -0x 6.03x -17.86x 1.2x 1.2x 1.6x
Capitalization / Revenue 2.31x 2.14x 2.48x 3.08x 2.3x 3.14x 2.95x
EV / Revenue 2.13x 2.02x 2.3x 3.07x 2.26x 3.03x 2.73x
EV / EBITDA 10.1x 8.86x 10.5x 13.5x 9.89x 12.8x 11.4x
EV / EBIT 13.6x 11.4x 14.6x 19.4x 14x 17.2x 15.2x
EV / FCF 15.5x 11.1x 16.9x 19.7x 14.1x 18.4x 17.1x
FCF Yield 6.46% 9.03% 5.91% 5.09% 7.08% 5.42% 5.85%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 -1.3 1.85 1.92 1.89 2.19 2.62 2.98
Distribution rate - - - - - - -
Net sales 1 512.9 586.9 550.4 515.8 541.3 576.5 614
EBITDA 1 107.8 133.6 120.7 117.1 123.4 136.5 146.5
EBIT 1 80.4 103.8 86.6 81.6 86.9 101.5 110.5
Net income 1 -41.87 59.58 60.53 58.11 65.32 75.71 84.9
Net Debt 1 -91.46 -73.24 -96.38 -3.081 -24.8 -63.98 -136.4
Reference price 2 36.72 39.42 43.74 52.73 42.87 63.47 63.47
Nbr of stocks (in thousands) 32,225 31,880 31,158 30,116 29,052 28,556 -
Announcement Date 2/8/22 2/7/23 2/6/24 2/4/25 2/10/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
24.23x3.03x12.81x - 1.81B
32.95x6.13x18.33x0.61% 206B
13.91x0.32x7.05x3.61% 114B
42.6x6.9x22.39x0.85% 94.2B
28.33x11.37x23.73x0.41% 92.63B
76.06x7.99x37.38x0.19% 81.24B
20.32x1.16x12.78x0.56% 64.54B
43.34x6.19x23.33x0.04% 63.81B
19.7x3.34x12.69x1.35% 62.6B
74.5x30.09x66.69x0.41% 43.3B
Average 37.59x 7.65x 23.72x 0.89% 82.39B
Weighted average by Cap. 36.13x 6.84x 21.78x 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