As of 2024-12-12, the Intrinsic Value of Cantaloupe Inc (CTLP) is
11.00 USD. This CTLP valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 9.34 USD, the upside of Cantaloupe Inc is
17.80%.
The range of the Intrinsic Value is 7.39 - 22.44 USD
11.00 USD
Intrinsic Value
CTLP Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
7.39 - 22.44 |
11.00 |
17.8% |
| DCF (Growth 10y) |
10.44 - 30.28 |
15.23 |
63.1% |
| DCF (EBITDA 5y) |
11.70 - 15.80 |
14.13 |
51.3% |
| DCF (EBITDA 10y) |
14.43 - 20.52 |
17.77 |
90.3% |
| Fair Value |
4.64 - 4.64 |
4.64 |
-50.28% |
| P/E |
5.41 - 7.10 |
6.27 |
-32.8% |
| EV/EBITDA |
6.89 - 9.07 |
8.40 |
-10.0% |
| EPV |
1.49 - 1.94 |
1.72 |
-81.6% |
| DDM - Stable |
2.22 - 8.54 |
5.38 |
-42.4% |
| DDM - Multi |
6.50 - 19.52 |
9.76 |
4.5% |
CTLP Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
681.73 |
| Beta |
0.52 |
| Outstanding shares (mil) |
72.99 |
| Enterprise Value (mil) |
685.88 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.91% |
| Cost of Debt |
7.62% |
| WACC |
7.86% |