Cam Group Inc. Intrinsic Value

CAMG

⊜ Compare

Choose a model

Each card values Cam Group a different way, shown at our starting inputs. Pick one to see and change how it works.

Earnings-$0.00 a shareEarnings is negative over the last 12 months, so it cannot be projected.

RevenueNo valueNot reported, so it cannot be projected.

Build your own intrinsic value for Cam Group Inc. Start from three cases based on the company's own filings, then change any number to match your view.

The default base case is 3001× today's price. A gap that wide usually comes from unusual cash flow history, such as a jump from a low base or a gap in the reported figures, not from a real bargain or bubble. Check the free cash flow history below and set growth you believe before relying on it.

Conservative

$1.79

178466% above the priceof $0.00

Buy below $1.34 for a 25% safety margin

Your assumptions

Growth 1–5Y%

Growth 6–10Y%

Terminal growth%

WACC%

Safety margin%

Base

$3.00

299996% above the priceof $0.00

Buy below $2.25 for a 25% safety margin

Your assumptions

Growth 1–5Y%

Growth 6–10Y%

Terminal growth%

WACC%

Safety margin%

Optimistic

$5.66

565509% above the priceof $0.00

Buy below $4.24 for a 25% safety margin

Your assumptions

Growth 1–5Y%

Growth 6–10Y%

Terminal growth%

WACC%

Safety margin%

Where today's price sits

Price is 2 days old (Nov 3, 2026), so the comparisons below may be off.

Today $0.00

Conservative $1.79

Base $3.00

Optimistic $5.66

Today's price falls outside the modelled range.

Verdict

Today's price sits below all three scenarios. That reading is only as reliable as the growth rates entered.

Base free cash flow

$1M

Trailing twelve months

Historical FCF CAGR

+618.3%

Across 6 reported periods

Market implies

–

No solution in range

Terminal value share

69%

Of the base case valuation

Growth needed to justify today's price

Today's price cannot be reproduced by any growth rate between -30% and +60%, so there is no break-even curve to draw.

No growth rate in the tested range reproduces today's price at these assumptions.

Curve holds terminal growth at 2.5%, years 6 to 10 at half the first-stage rate, and applies no safety margin.

Free cash flow history

The most recent period is the base every projection starts from. Compounded, that history is +618.3% a year.

SourceFair value computed from the 10-Q filed 20 May 2015, covering the period ending 31 Mar 2015, as reported to the SEC. Data last refreshed 25 Sept 2026. How this is calculated.

Price from market data, last close as of 3 Nov 2026. Fiscal year ends Dec.

Peers

Services-Advertising · Pick stocks to compare with CAMG

CompareIntrinsic value

PSQHPsq Holdings Inc.

$1.92-32.63%30

IZEAIZEA Worldwide, Inc.

$2.34+1.74%10

DRCTDirect Digital Holdings Inc.

$0.15-25.00%0

ADMQAdm Endeavors Inc.

$0.04-3.00%3

ONAROnar Holding Corp.

$0.01+17.02%0

INUVInuvo, Inc.

$0.43-1.17%0

TZOOTravelzoo Inc.

$5.34+6.16%58

KDOZFKidoz Inc.

$0.10+0.00%74

Spot a number that looks wrong? Check it in CAMG's SEC filings or

Download this analysis as a PDF (Pro)

Data sourced from SEC EDGAR filings and third-party price providers. Scores, valuations, and metrics are algorithmic estimates. This is not investment advice. See our Terms and Methodology.

2 of 2 free stocks used today

Keep analysing CAMG

Create a free account and get 14 days of Premium: every stock and every tool.

Unlimited stocksQuality, fair value and dividends for 10,000+ stocks
Stock screenerFilter on quality, valuation and dividend safety
Portfolio trackerReal return, dividend calendar and portfolio quality
Editable DCFChange the assumptions and watch fair value move
Compare side by sideUp to 10 stocks in one table
Unlimited alertsPrice, P/E, Quality Score and yield

No card. Moves to Free after, unless you upgrade.

Already have an account?

Or come back tomorrow. Stocks on your watchlist are always free to view.