As of 2024-12-13, the Intrinsic Value of Cass Information Systems Inc (CASS) is
105.87 USD. This CASS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 44.49 USD, the upside of Cass Information Systems Inc is
138.00%.
The range of the Intrinsic Value is 53.48 - 236.52 USD
105.87 USD
Intrinsic Value
CASS Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
53.48 - 236.52 |
105.87 |
138.0% |
| DCF (Growth 10y) |
34.55 - 147.98 |
68.09 |
53.0% |
| DCF (EBITDA 5y) |
14.27 - 34.41 |
23.79 |
-46.5% |
| DCF (EBITDA 10y) |
33.14 - 79.05 |
52.77 |
18.6% |
| Fair Value |
8.47 - 8.47 |
8.47 |
-80.96% |
| P/E |
24.42 - 47.01 |
35.00 |
-21.3% |
| EV/EBITDA |
8.05 - 41.90 |
21.63 |
-51.4% |
| EPV |
(16.16) - (0.37) |
(8.27) |
-118.6% |
| DDM - Stable |
7.47 - 15.57 |
11.52 |
-74.1% |
| DDM - Multi |
14.03 - 22.14 |
17.13 |
-61.5% |
CASS Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
603.73 |
| Beta |
1.18 |
| Outstanding shares (mil) |
13.57 |
| Enterprise Value (mil) |
1,027.92 |
| Market risk premium |
4.60% |
| Cost of Equity |
13.34% |
| Cost of Debt |
9.82% |
| WACC |
10.62% |