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 1,715 -
Change - 6.2% 8.45% 16.52% -21.57% 37.72% -
Enterprise Value (EV) 1 1,092 1,183 1,266 1,585 1,221 1,655 1,590
Change - 8.39% 7.01% 25.14% -22.98% 35.61% -3.96%
P/E -28.2x 21.3x 22.8x 27.9x 19.6x 24.9x 20.8x
PBR 2.56x 2.51x 2.6x 3.02x 2.29x 3x 2.69x
PEG - -0x 6.03x -17.86x 1.2x 2.5x 1x
Capitalization / Revenue 2.31x 2.14x 2.48x 3.08x 2.3x 3x 2.83x
EV / Revenue 2.13x 2.02x 2.3x 3.07x 2.26x 2.9x 2.63x
EV / EBITDA 10.1x 8.86x 10.5x 13.5x 9.89x 13.2x 11.1x
EV / EBIT 13.6x 11.4x 14.6x 19.4x 14x 18.2x 14.8x
EV / FCF 15.5x 11.1x 16.9x 19.7x 14.1x 19.1x 16.8x
FCF Yield 6.46% 9.03% 5.91% 5.09% 7.08% 5.24% 5.97%
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 59.99 59.99
Nbr of stocks (in thousands) 32,225 31,880 31,158 30,116 29,052 28,593 -
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.($)
24.89x2.9x13.16x - 1.72B
32.88x5.91x18.31x0.67% 188B
14.45x0.31x7.13x3.52% 109B
30.09x11.87x25.26x0.41% 98.02B
45.12x7.17x23.43x0.83% 92.42B
21.26x1.22x13.71x0.53% 68.73B
72.85x7.08x34.4x0.23% 66.92B
18.66x3.15x11.99x1.44% 58.84B
69.58x8.29x35.18x0.01% 55.25B
34.01x7.7x23.5x1.19% 40.81B
Average 36.38x 5.56x 20.60x 0.98% 78B
Weighted average by Cap. 35.37x 5.76x 20.17x 1.04%

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