Custom Truck One Source Inc
NYSE:CTOS

Watchlist Manager
Custom Truck One Source Inc Logo
Custom Truck One Source Inc
NYSE:CTOS
Watchlist
Price: 5.96 USD -0.33% Market Closed
Market Cap: 1.4B USD

Intrinsic Value

The intrinsic value of one CTOS stock under the Base Case scenario is 7.58 USD. Compared to the current market price of 5.96 USD, Custom Truck One Source Inc is Undervalued by 21%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

CTOS Intrinsic Value
7.58 USD
Undervaluation 21%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Custom Truck One Source Inc

What is Valuation History?
Ask AI Assistant
What other research platforms think about CTOS?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is CTOS valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Custom Truck One Source Inc.

Explain Valuation
Compare CTOS to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about CTOS?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Custom Truck One Source Inc

Current Assets 1.3B
Cash & Short-Term Investments 13.1m
Receivables 189m
Other Current Assets 1.1B
Non-Current Assets 2.3B
PP&E 1.3B
Intangibles 937.4m
Other Non-Current Assets 12.9m
Current Liabilities 989.5m
Accounts Payable 107.1m
Accrued Liabilities 100.5m
Short-Term Debt 733.6m
Other Current Liabilities 48.4m
Non-Current Liabilities 1.8B
Long-Term Debt 1.6B
Other Non-Current Liabilities 137.7m
Efficiency

Free Cash Flow Analysis
Custom Truck One Source Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Custom Truck One Source Inc

Revenue
1.9B USD
Cost of Revenue
-1.5B USD
Gross Profit
407.3m USD
Operating Expenses
-275.1m USD
Operating Income
132.2m USD
Other Expenses
-156.5m USD
Net Income
-24.4m USD
Fundamental Scores

CTOS Profitability Score
Profitability Due Diligence

Custom Truck One Source Inc's profitability score is 44/100. The higher the profitability score, the more profitable the company is.

ROIC is Increasing
Healthy Gross Margin
Sustainable 3Y Average Gross Margin
Operating Margin is Increasing
44/100
Profitability
Score

Custom Truck One Source Inc's profitability score is 44/100. The higher the profitability score, the more profitable the company is.

CTOS Solvency Score
Solvency Due Diligence

Custom Truck One Source Inc's solvency score is 22/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Short-Term Solvency
High D/E
Low Altman Z-Score
22/100
Solvency
Score

Custom Truck One Source Inc's solvency score is 22/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

CTOS Price Targets Summary
Custom Truck One Source Inc

Wall Street analysts forecast CTOS stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for CTOS is 7.82 USD with a low forecast of 6.06 USD and a high forecast of 9.45 USD.

Lowest
Price Target
6.06 USD
2% Upside
Average
Price Target
7.82 USD
31% Upside
Highest
Price Target
9.45 USD
59% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Custom Truck One Source Inc
does not pay dividends
Shareholder Yield

Current shareholder yield for CTOS 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?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

CTOS Insider Trading
Buy and sell transactions by insiders

What is the Intrinsic Value of one CTOS stock?

The intrinsic value of one CTOS stock under the Base Case scenario is 7.58 USD.

Is CTOS stock undervalued or overvalued?

Compared to the current market price of 5.96 USD, Custom Truck One Source Inc is Undervalued by 21%.

Back to Top