As of 2026-04-03, the Intrinsic Value of CPI Card Group Inc (PMTS) is 31.50 USD. This PMTS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 15.38 USD, the upside of CPI Card Group Inc is 104.80%.
The range of the Intrinsic Value is 25.45 - 39.52 USD
Based on its market price of 15.38 USD and our intrinsic valuation, CPI Card Group Inc (PMTS) is undervalued by 104.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 25.45 - 39.52 | 31.50 | 104.8% |
| DCF (Growth 10y) | 41.84 - 59.50 | 49.46 | 221.6% |
| DCF (EBITDA 5y) | 9.13 - 26.56 | 19.45 | 26.5% |
| DCF (EBITDA 10y) | 24.01 - 43.35 | 35.05 | 127.9% |
| Fair Value | 13.57 - 13.57 | 13.57 | -11.78% |
| P/E | 15.32 - 48.14 | 28.09 | 82.6% |
| EV/EBITDA | (7.24) - 24.07 | 6.63 | -56.9% |
| EPV | 33.36 - 40.52 | 36.94 | 140.2% |
| DDM - Stable | 7.93 - 15.07 | 11.50 | -25.2% |
| DDM - Multi | 10.15 - 15.71 | 12.38 | -19.5% |
| Market Cap (mil) | 176.25 |
| Beta | 1.44 |
| Outstanding shares (mil) | 11.46 |
| Enterprise Value (mil) | 441.22 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.66% |
| Cost of Debt | 9.26% |
| WACC | 7.92% |