/
DCF Valuation
Base-case fair value
$7.77
Intrinsic $10.35 · 25% MOS
Current price: $11.20
Base-case summary
Our base-case DCF for Cantaloupe, Inc. (CTLP) projects 10 years of free cash flow growth at 19.4% for years 1–5 and 9.7% for years 6–10, anchored to 19.4% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $15M in trailing free cash flow, this produces an intrinsic value of $10.35 per share. A 25% safety margin gives a fair value of $7.77, suggesting the stock is currently 31% overvalued against the $11.20 market price.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$15M
Cash & equivalents
$60M
Total debt
$46M
Shares outstanding
74M