As of 2025-09-30, the Intrinsic Value of Cadre Holdings Inc (CDRE) is 43.73 USD. This CDRE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 36.23 USD, the upside of Cadre Holdings Inc is 20.70%.
The range of the Intrinsic Value is 31.08 - 72.59 USD
Based on its market price of 36.23 USD and our intrinsic valuation, Cadre Holdings Inc (CDRE) is undervalued by 20.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 31.08 - 72.59 | 43.73 | 20.7% |
| DCF (Growth 10y) | 44.44 - 97.18 | 60.61 | 67.3% |
| DCF (EBITDA 5y) | 53.42 - 59.84 | 56.85 | 56.9% |
| DCF (EBITDA 10y) | 67.76 - 80.77 | 74.29 | 105.1% |
| Fair Value | 22.40 - 22.40 | 22.40 | -38.18% |
| P/E | 36.17 - 36.17 | 36.17 | -0.2% |
| EV/EBITDA | 31.47 - 37.47 | 34.61 | -4.5% |
| EPV | 8.16 - 11.43 | 9.80 | -73.0% |
| DDM - Stable | 8.78 - 23.83 | 16.30 | -55.0% |
| DDM - Multi | 26.35 - 53.81 | 35.19 | -2.9% |
| Market Cap (mil) | 1,473.11 |
| Beta | 0.69 |
| Outstanding shares (mil) | 40.66 |
| Enterprise Value (mil) | 1,473.11 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.50% |
| Cost of Debt | 5.93% |
| WACC | 7.86% |