CTLP
Cantaloupe Inc
Price:  
11.07 
USD
Volume:  
771,065.00
United States | IT Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CTLP Intrinsic Value

-21.20 %
Upside

What is the intrinsic value of CTLP?

As of 2025-07-07, the Intrinsic Value of Cantaloupe Inc (CTLP) is 8.72 USD. This CTLP valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 11.07 USD, the upside of Cantaloupe Inc is -21.20%.

The range of the Intrinsic Value is 6.38 - 14.25 USD

Is CTLP undervalued or overvalued?

Based on its market price of 11.07 USD and our intrinsic valuation, Cantaloupe Inc (CTLP) is overvalued by 21.20%.

11.07 USD
Stock Price
8.72 USD
Intrinsic Value
Intrinsic Value Details

CTLP Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 6.38 - 14.25 8.72 -21.2%
DCF (Growth 10y) 8.68 - 18.58 11.65 5.2%
DCF (EBITDA 5y) 10.32 - 15.11 12.67 14.4%
DCF (EBITDA 10y) 11.94 - 18.14 14.85 34.1%
Fair Value 20.50 - 20.50 20.50 85.18%
P/E 6.44 - 27.22 16.48 48.8%
EV/EBITDA 7.65 - 10.76 9.01 -18.6%
EPV 1.49 - 1.90 1.70 -84.7%
DDM - Stable 7.80 - 22.84 15.32 38.4%
DDM - Multi 5.43 - 12.34 7.54 -31.9%

CTLP Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 808.77
Beta 0.85
Outstanding shares (mil) 73.06
Enterprise Value (mil) 801.60
Market risk premium 4.60%
Cost of Equity 8.80%
Cost of Debt 7.42%
WACC 8.71%