What is Cts Corp worth?
With the base-case assumptions below, a discounted cash flow model on Cts Corp's reported free cash flow gives $56.45 per share. The share price was $59.60 on September 25, 2026, 6% above that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | 0.0% | 10.0% | $36.02 | -40% |
| Base | 5.0% | 9.0% | $56.45 | -5% |
| Bull | 10.0% | 8.0% | $94.61 | +59% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $71.08 | $75.53 | $80.96 | $87.76 | $96.51 |
| 8.0% | $60.17 | $63.06 | $66.47 | $70.56 | $75.57 |
| 9.0% | $52.20 | $54.18 | $56.45 | $59.11 | $62.25 |
| 10.0% | $46.13 | $47.53 | $49.12 | $50.94 | $53.04 |
| 11.0% | $41.35 | $42.38 | $43.53 | $44.82 | $46.28 |
Where the presets come from
Base: years 1 to 5 grow at Cts Corp's revenue growth rate over the last 5 fiscal years (5.0% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions