As of 2026-08-12, the Intrinsic Value of Cass Information Systems Inc (CASS) is 61.77 USD. This CASS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 57.49 USD, the upside of Cass Information Systems Inc is 7.40%.
The range of the Intrinsic Value is 26.92 - 184.96 USD
Based on its market price of 57.49 USD and our intrinsic valuation, Cass Information Systems Inc (CASS) is undervalued by 7.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 26.92 - 184.96 | 61.77 | 7.4% |
| DCF (Growth 10y) | 22.53 - 142.81 | 49.59 | -13.7% |
| DCF (EBITDA 5y) | (1.85) - 23.58 | 5.60 | -90.3% |
| DCF (EBITDA 10y) | 9.42 - 40.25 | 19.24 | -66.5% |
| Fair Value | 39.42 - 39.42 | 39.42 | -31.42% |
| P/E | 38.59 - 70.67 | 50.55 | -12.1% |
| EV/EBITDA | (8.51) - 25.73 | 1.00 | -98.3% |
| EPV | (17.09) - (1.47) | (9.28) | -116.1% |
| DDM - Stable | 17.06 - 59.85 | 38.46 | -33.1% |
| DDM - Multi | 18.12 - 48.35 | 26.23 | -54.4% |
| Market Cap (mil) | 734.72 |
| Beta | 0.43 |
| Outstanding shares (mil) | 12.78 |
| Enterprise Value (mil) | 1,220.97 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.05% |
| Cost of Debt | 5.50% |
| WACC | 7.36% |