
Corporate Travel Management Ltd
ASX:CTD

Intrinsic Value
The intrinsic value of one
CTD
stock under the Base Case scenario is
18.88
AUD.
Compared to the current market price of 11.61 AUD,
Corporate Travel Management Ltd
is
Undervalued by 39%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Corporate Travel Management Ltd
Fundamental Analysis
Want a deep‑dive on Corporate Travel Management Ltd?
Request it below and we’ll move it up the queue.

Revenue & Expenses Breakdown
Corporate Travel Management Ltd
Balance Sheet Decomposition
Corporate Travel Management Ltd
Current Assets | 457m |
Cash & Short-Term Investments | 75.5m |
Receivables | 360.7m |
Other Current Assets | 20.7m |
Non-Current Assets | 1.1B |
Long-Term Investments | 6.9m |
PP&E | 41.5m |
Intangibles | 1.1B |
Other Non-Current Assets | 21.7m |
Free Cash Flow Analysis
Corporate Travel Management Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Corporate Travel Management Ltd
Revenue
|
688.5m
AUD
|
Cost of Revenue
|
-9m
AUD
|
Gross Profit
|
679.5m
AUD
|
Operating Expenses
|
-588.2m
AUD
|
Operating Income
|
91.3m
AUD
|
Other Expenses
|
-27.8m
AUD
|
Net Income
|
63.5m
AUD
|
CTD Profitability Score
Profitability Due Diligence
Corporate Travel Management Ltd's profitability score is 55/100. The higher the profitability score, the more profitable the company is.

Score
Corporate Travel Management Ltd's profitability score is 55/100. The higher the profitability score, the more profitable the company is.
CTD Solvency Score
Solvency Due Diligence
Corporate Travel Management Ltd's solvency score is 63/100. The higher the solvency score, the more solvent the company is.

Score
Corporate Travel Management Ltd's solvency score is 63/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
CTD Price Targets Summary
Corporate Travel Management Ltd
According to Wall Street analysts, the average 1-year price target for
CTD
is 17.22 AUD
with a low forecast of 14.62 AUD and a high forecast of 19.79 AUD.
Dividends
Current shareholder yield for CTD is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
CTD
stock under the Base Case scenario is
18.88
AUD.
Compared to the current market price of 11.61 AUD,
Corporate Travel Management Ltd
is
Undervalued by 39%.