As of 2024-12-13, the Intrinsic Value of CalAmp Corp (CAMP) is
13.91 USD. This CAMP valuation is based on the model Discounted Cash Flows (Growth Exit 10Y).
With the current market price of 8.88 USD, the upside of CalAmp Corp is
56.60%.
The range of the Intrinsic Value is 1.99 - 270.44 USD
13.91 USD
Intrinsic Value
CAMP Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(6.95) - 57.28 |
(4.09) |
-146.1% |
| DCF (Growth 10y) |
1.99 - 270.44 |
13.91 |
56.6% |
| DCF (EBITDA 5y) |
8.03 - 13.05 |
10.20 |
14.9% |
| DCF (EBITDA 10y) |
12.35 - 22.49 |
16.55 |
86.4% |
| Fair Value |
-103.41 - -103.41 |
-103.41 |
-1,264.48% |
| P/E |
(145.46) - (192.83) |
(151.69) |
-1808.2% |
| EV/EBITDA |
0.11 - 10.52 |
4.56 |
-48.7% |
| EPV |
(7.91) - (6.23) |
(7.07) |
-179.6% |
| DDM - Stable |
(0.64) - (2.73) |
(1.69) |
-119.0% |
| DDM - Multi |
(0.02) - (0.04) |
(0.03) |
-100.4% |
CAMP Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
173.25 |
| Beta |
1.83 |
| Outstanding shares (mil) |
19.51 |
| Enterprise Value (mil) |
173.25 |
| Market risk premium |
4.60% |
| Cost of Equity |
372.92% |
| Cost of Debt |
5.50% |
| WACC |
6.37% |