CTS Corporation (CTS) Simple Excess Return Model - Discounting Cash Flows
CTS Corporation
CTS (NYSE)

Estimated Value

USD

Market Price USD

* Values are not guaranteed, please do your own
research before making investment decisions.

Simple Excess Return Model

Used to estimate the value of companies that have reached maturity and earn stable excess returns with little to no high growth chance. Excess Return models are better suited to calculate the intrinsic value of a financial company than an enterprise valuation model (such as the Discounted Free Cash Flow Model).

See our GitHub Documentation

Interactive Assumptions

Results

Estimated Value 19.3 USD
Book value of equity invested 17.93 USD
Next year's estimated book value 18.2 USD
Present value of future excess returns 1.36 USD
Excess Return per share 0.047 USD
Cost of Equity (the discount rate) 7.74%
Average historical Return on Equity 8.01%
Average historical Payout Ratio 17.22%
Payout Ratio used 46.84%
Risk Free Rate of the 10 Year U.S. Treasury Note 4.26%

Historical and Forecasted Data

In USD

amounts of USD except for #

2024 LTM 2025 2026 2027 2028 2029
Beginning Book Value 16.8 17.46 17.46 18.2 18.98 19.79 20.63
Ending Book Value 17.46 17.93 18.2 18.98 19.79 20.63 21.51
EPS 1.91 2.0 1.4 1.46 1.52 1.59 1.65
Return on Equity 11.03% 11.37% 8.01% 8.01% 8.01% 8.01% 8.01%
Dividend per Share 0.16 0.16 0.655 0.683 0.712 0.743 0.774
Retained Earnings 1.75 1.84 0.744 0.775 0.808 0.843 0.879
Equity Cost per Share 1.3 1.35 1.35 1.41 1.47 1.53 1.6
Cost of Equity 7.74% 7.74% 7.74% 7.74% 7.74% 7.74% 7.74%
Excess Return 0.61 0.649 0.047 0.05 0.052 0.054 0.056

amounts of USD except for #

Average LTM 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Net Income 33.62 60.36 58.11 60.53 59.58 -41.87 34.69 36.15 46.53 14.45 34.38 6.95
Total Equity 428.7 538.2 530.9 526.8 506.2 463.6 423.7 405.2 377.9 343.8 317.9 281.7
Return on Equity 8.01% 11.37% 11.03% 11.96% 12.85% -9.88% 8.56% 9.56% 13.53% 4.54% 12.21% 2.4%
Dividends Paid to Common Shareholders 5.13 4.8 4.87 5.02 5.11 5.17 5.17 5.23 5.28 5.26 5.24 5.27
Payout Ratio 17.22% 8% 8.38% 8.29% 8.6% -12.31% 14.95% 14.41% 11.35% 36.36% 15.24% 76.19%
Shares Outstanding 32.06 30.01 30.41 31.36 31.97 32.33 32.32 32.7 33.02 32.89 32.73 32.96
EPS 1.06 2.0 1.91 1.93 1.86 -1.3 1.07 1.11 1.41 0.44 1.05 0.21
Dividend per Share 0.16 0.16 0.16 0.16 0.16 0.16 0.16 0.16 0.16 0.16 0.16 0.16
Book Value 13.46 17.93 17.46 16.8 15.84 14.34 13.11 12.39 11.44 10.45 9.71 8.55
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us