EN DE

Corporate Travel Management Limited (CTD) Fair Value & Analysis

Consumer Cyclical · AU · Market cap A$2.4B

CT Corporate Travel Management Limited CTD · AU
PriceA$16.07
Fair ValueA$12.70
Upside-21.0%
Quality64/100
Watch Corporate Travel Management Limited for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 9.2% net margin
Low debt · generates free cash flow
Trails peers (5/13)
Narrow moat 43/100
Evidence: High Range A$9.52 – A$15.87 Share as image

Fair value as of: Jul 16, 2026

From 26 valuation models · updated 24 days ago

A solid business, but screening 21% overvalued on our models.

What matters now

  • Solid but not exceptional quality (64/100) and above fair value, neither a clear bargain nor a standout compounder.
  • Our model range runs from A$9.52 (bear) to A$15.87 (bull), base A$12.70. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 64/100 (solid quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

A$25.10 A$11.17 Fair Value A$12.70 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 16, 2026.

How to read this chart

60‑month range A$11.17 – A$25.10 · fair‑value band A$9.52 – A$15.87 · the A$16.07 price screens above the A$12.70 fair value. Dashed = 300-day average. As of Jul 16, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Corporate Travel Management Limited (CTD) currently trades at A$16.07, while our model-based Fair Value estimate is A$12.70, implying the stock looks roughly 21.0% overvalued today. The Quality Score stands at 64/100 (solid quality), in the Consumer Cyclical sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Corporate Travel Management Limited generated revenue of A$688M at a net margin of 9.2%. Revenue declined 6.1% year over year. It earns a return on equity of 5.4%. The balance sheet holds a net cash position of A$96.0M. Fundamentals as of Jul 16, 2026

Our scenario range runs from A$9.52 (bear case) to A$15.87 (bull case); at A$16.07, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 3% below its 52-week high and 29% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -16% fair-value upside, at -21%, CTD screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF A$13.34 A$23.24 A$42.63 80
Residual Income A$6.50 A$6.86 A$7.28 76
Rev-Margin DCF A$7.82 A$13.46 A$22.75 74
All 26 models by family
DCF Models
FCF DCF A$14.14 A$21.28 A$43.52 38
Owner Earnings A$15.07 A$32.27 A$67.06 31
5Y Revenue Exit A$7.82 A$11.87 A$20.05 39
5Y EBITDA Exit A$12.69 A$21.90 A$39.58 41
5Y P/E Exit A$11.57 A$23.34 A$39.00 38
10Y Revenue Exit A$9.56 A$16.88 A$21.67 36
10Y EBITDA Exit A$13.17 A$26.79 A$51.72 37
10Y P/E Exit A$12.38 A$24.50 A$45.31 35
Earnings-Based
Graham-Dodd A$3.92 A$27.37 A$38.41 54
Lynch FV A$9.58 A$13.68 A$17.79 50
PEG = 1.0 A$9.58 A$13.68 A$17.79 46
EPV A$6.45 A$7.32 A$8.08 59
Dividend Discount
Gordon GGM A$3.42 A$6.82 A$10.33 70
DDM Multi-Stage A$3.42 A$5.89 A$7.20 61
Multiples
P/E Multiple A$9.52 A$12.70 A$15.87 63
P/S Multiple A$4.35 A$5.80 A$7.25 58
P/B Multiple A$7.36 A$9.81 A$12.26 55
EV/EBIT A$11.98 A$15.67 A$19.36 53
EV/EBITDA A$11.99 A$15.68 A$19.37 54
EV/Revenue A$4.98 A$6.72 A$8.47 43
Asset-Based
NCAV (Graham) A$4.01 A$5.38 A$8.03 50
Growth DCF
Growth DCF A$13.34 A$23.24 A$42.63 80
Rev-Margin DCF A$7.82 A$13.46 A$22.75 74
Economic Profit
Residual Income A$6.50 A$6.86 A$7.28 76
ROIC Compounder A$6.45 A$7.32 A$8.15 72
Growth Earnings
Growth-Adj P/E A$12.71 A$18.16 A$23.61 68

Widest divergence: DCF Models (A$21.90) versus Asset-Based (A$5.38). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) A$688M
Revenue growth (YoY) -6.1%
Net margin 9.2%
Return on equity 5.4%
Free cash flow A$122M FY2024
P/E ratio 36.5
More key figures
Operating margin 10.7%
EPS (TTM) A$0.4400
EPS growth (YoY) -41.2%
Net cash A$96.0M FY2024

Figures from reported company fundamentals · as of Jul 16, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 64/100

Of which business quality 65 · Market factors (momentum, volatility) 61

Profitability 38
Margins and returns on capital today
Quality Growth 67
Are margins and returns improving?
Cashflow 77
Earnings quality: real cash, not paper profit
Fin. Strength 85
Balance sheet, leverage, solvency risk
Investment 60
Disciplined investing over empire-building
Low Volatility 96
Calm price path (market factor)
Momentum 41
Price trend over the last 3–12 months (market factor)
52W Momentum 54
Distance to the 52-week high (market factor)
Net Issuance 62
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Corporate Travel Management Limited, a travel management solutions company, manages the procurement and delivery of travel services in Australia and New Zealand, North America, Asia, and Europe. .

Full company description

Corporate Travel Management Limited, a travel management solutions company, manages the procurement and delivery of travel services in Australia and New Zealand, North America, Asia, and Europe. . The company provides corporate travels, meetings and event travel management, resources travel, sports travel, leisure travel, loyalty travel, and wholesale travel services, as well as accommodation agency services. Corporate Travel Management Limited was founded in 1994 and is based in Brisbane, Australia.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2020 – FY2024 · reported fiscal years

Corporate Travel Management Limited reported revenue of A$708M in FY2024 versus A$316M in FY2020, a compound +22.3%/yr. Reported net income was A$84.5M in FY2024.

Growth Quality 72/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2024)
A$708M
Latest YoY
+8.8%
Avg. growth/yr (3Y)
+59.6%
Avg. growth/yr (5Y)
+9.6%
Avg. growth/yr (17Y)
+24.9%
Revenue +22.3%/yr
FY20 A$316M
FY21 A$174M
FY22 A$377M
FY23 A$650M
FY24 A$708M
Net income
FY20 −A$8.2M
FY21 −A$55.4M
FY22 A$3.1M
FY23 A$77.6M
FY24 A$84.5M

CTD screens 21% overvalued. Compare with Booking Holdings →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Corporate Travel Management Limited Fair Value". https://www.fairvalue-calculator.com/stock/CTD

Peer Group

Travel Services · 90 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 64 · Top 25%
Fair Value upside −21% · Below median
Return on equity (TTM) 5% · Below median
Return on assets 3% · Below median
Net margin (TTM) 9% · Above median
Operating margin (TTM) 11% · Above median
Revenue growth -6% · Bottom 25%

Valuation Multiples vs Travel Services median · lower = cheaper

P/E (TTM) 36.5× · Pricier than median
P/B 1.41× · Cheaper than median
P/S (TTM) 2.41× · Pricier than median
P/FCF 13.7× · Pricier than median
EV/EBITDA 16.4× · Pricier than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 5 · sector 22
FUTURE 0 · sector 25
PAST 22 · sector 36
HEALTH 100 · sector 97
DIVIDEND 0 · sector 36

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Travel Services stocks, each showing price versus our Fair Value estimate (as of Jul 16, 2026).

Stock Price Fair Value vs Fair Value
Booking Holdings BKNG $182.80 $152.94 -16%
Airbnb, Inc ABNB $148.62 $57.47 -61%
Royal Caribbean Cruises Ltd RCL $286.96 $215.19 -25%
Viking Holdings VIK $100.69 $43.51 -57%
Carnival Corporation CCL $26.41 $31.36 +19%
Expedia Group EXPE $268.77 $248.63 -7%
Trip.com Group TCOM $42.45 $88.82 +109%
Norwegian Cruise Line Holdings NCLH $19.46 $20.28 +4%
Global Business Travel Group GBTG $9.40 $4.17 -56%
Travel + Leisure Co TNL $73.27 $27.29 -63%

Compare Corporate Travel Management Limited with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Corporate Travel Management Limited (CTD) overvalued or undervalued?
As of Jul 16, 2026, our model estimates a fair value of A$12.70 versus a price of A$16.07, about −21% (overvalued).
What is the fair value of CTD?
Our model-based fair value for Corporate Travel Management Limited is A$12.70 (as of Jul 16, 2026), built from audited fundamentals. The current price is A$16.07.
What is the quality score of CTD?
Corporate Travel Management Limited has a Quality Score of 64/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Corporate Travel Management Limited (CTD)?
Corporate Travel Management Limited reported trailing-twelve-month revenue of about A$688M (latest available figure, as of Jul 16, 2026).
What is the net profit margin of CTD?
The net profit margin of Corporate Travel Management Limited is about 9.2%, meaning it keeps roughly 9.2% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Corporate Travel Management Limited and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.