investorscraft@gmail.com

Intrinsic ValueCTS Corporation (CTS)

Previous Close$41.71
Intrinsic Value
Upside potential
Previous Close
$41.71

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

CTS Corporation operates as a leading designer and manufacturer of sensors, actuators, and electronic components, serving diverse industries including automotive, medical, aerospace, and industrial markets. The company’s core revenue model is driven by the sale of high-performance electronic components that enhance connectivity, efficiency, and reliability in critical applications. CTS leverages its engineering expertise to deliver customized solutions, positioning itself as a trusted partner for OEMs requiring precision and durability in harsh environments. In the automotive sector, CTS is a key supplier of sensors for advanced driver-assistance systems (ADAS) and vehicle electrification, benefiting from the industry’s shift toward smarter and greener technologies. The company’s medical segment focuses on components for diagnostic and therapeutic devices, capitalizing on the growing demand for minimally invasive and portable healthcare solutions. CTS maintains a competitive edge through continuous innovation, strategic acquisitions, and a global manufacturing footprint that ensures supply chain resilience and proximity to key customers. Its market position is further strengthened by long-term contracts and a reputation for quality, enabling steady revenue streams even during cyclical downturns.

Revenue Profitability And Efficiency

CTS reported revenue of $515.8 million for FY 2024, with net income of $58.1 million, reflecting a net margin of approximately 11.3%. The company generated $99.3 million in operating cash flow, demonstrating strong cash conversion from operations. Capital expenditures totaled $18.6 million, indicating disciplined investment in maintaining and expanding production capabilities. These metrics underscore CTS’s ability to balance growth with profitability in a capital-intensive industry.

Earnings Power And Capital Efficiency

Diluted EPS stood at $1.89, supported by efficient cost management and operational leverage. The company’s ability to sustain earnings power is evident in its consistent cash flow generation, which funds both growth initiatives and shareholder returns. CTS’s capital efficiency is further highlighted by its focus on high-margin products and strategic markets, ensuring optimal allocation of resources.

Balance Sheet And Financial Health

CTS maintains a solid balance sheet with $94.3 million in cash and equivalents, providing liquidity for strategic opportunities. Total debt of $117.1 million suggests a manageable leverage profile, with ample capacity to service obligations. The company’s financial health is reinforced by its ability to generate free cash flow, which supports both debt repayment and dividend distributions.

Growth Trends And Dividend Policy

CTS has demonstrated resilience in navigating market cycles, with growth driven by secular trends in automotive electrification and healthcare innovation. The company pays a modest dividend of $0.16 per share, reflecting a balanced approach to returning capital while reinvesting in high-return projects. Future growth is expected to be fueled by expansion in emerging technologies and geographic markets.

Valuation And Market Expectations

The market appears to value CTS for its stable earnings and exposure to high-growth sectors. The company’s valuation multiples reflect investor confidence in its ability to capitalize on long-term industry trends, such as vehicle electrification and IoT connectivity. CTS’s disciplined capital allocation and innovation focus position it well to meet or exceed market expectations.

Strategic Advantages And Outlook

CTS’s strategic advantages include its engineering expertise, diversified customer base, and strong relationships with leading OEMs. The company is well-positioned to benefit from megatrends like automation, electrification, and digital health. Looking ahead, CTS aims to drive growth through product innovation, operational efficiency, and selective M&A, ensuring sustained value creation for stakeholders.

Sources

10-K filing, company investor relations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount