
Custom Truck One Source Inc
NYSE:CTOS

Intrinsic Value
The intrinsic value of one
CTOS
stock under the Base Case scenario is
7.56
USD.
Compared to the current market price of 3.8 USD,
Custom Truck One Source Inc
is
Undervalued by 50%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Custom Truck One Source Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Custom Truck One Source Inc
Balance Sheet Decomposition
Custom Truck One Source Inc
Current Assets | 1.3B |
Cash & Short-Term Investments | 3.8m |
Receivables | 224.8m |
Other Current Assets | 1.1B |
Non-Current Assets | 2.2B |
PP&E | 1.2B |
Intangibles | 957.2m |
Other Non-Current Assets | 16m |
Free Cash Flow Analysis
Custom Truck One Source Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Custom Truck One Source Inc
Revenue
|
1.8B
USD
|
Cost of Revenue
|
-1.4B
USD
|
Gross Profit
|
390.3m
USD
|
Operating Expenses
|
-269.5m
USD
|
Operating Income
|
120.8m
USD
|
Other Expenses
|
-149.4m
USD
|
Net Income
|
-28.7m
USD
|
CTOS Profitability Score
Profitability Due Diligence
Custom Truck One Source Inc's profitability score is 41/100. The higher the profitability score, the more profitable the company is.

Score
Custom Truck One Source Inc's profitability score is 41/100. 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 24/100. The higher the solvency score, the more solvent the company is.

Score
Custom Truck One Source Inc's solvency score is 24/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
CTOS Price Targets Summary
Custom Truck One Source Inc
According to Wall Street analysts, the average 1-year price target for
CTOS
is 6.55 USD
with a low forecast of 5.05 USD and a high forecast of 9.45 USD.
Dividends
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?
The intrinsic value of one
CTOS
stock under the Base Case scenario is
7.56
USD.
Compared to the current market price of 3.8 USD,
Custom Truck One Source Inc
is
Undervalued by 50%.