Previous Close | $32.23 |
Intrinsic Value | $1.16 |
Upside potential | -96% |
Data is not available at this time.
Cadre Holdings, Inc. operates in the safety and survivability equipment industry, providing mission-critical products to military, law enforcement, and first responders. The company generates revenue through the design, manufacture, and distribution of protective gear, tactical equipment, and duty gear, serving a niche but essential market. Its diversified product portfolio includes body armor, holsters, and restraints, positioning Cadre as a trusted supplier in high-demand sectors where reliability and performance are paramount. The company’s market position is reinforced by long-term contracts with government agencies and defense organizations, ensuring steady demand. Cadre differentiates itself through innovation, compliance with stringent safety standards, and a focus on end-user needs. Its ability to adapt to evolving threats and regulatory requirements strengthens its competitive edge in a fragmented industry. The firm’s revenue model combines recurring sales with periodic upgrades, balancing stability and growth opportunities in a sector driven by public safety spending.
Cadre Holdings reported revenue of $567.6 million for FY 2024, with net income of $36.1 million, reflecting a net margin of approximately 6.4%. Diluted EPS stood at $0.90, indicating modest profitability. Operating cash flow was $31.8 million, though capital expenditures of $5.7 million suggest disciplined reinvestment. The company’s efficiency metrics highlight a focus on maintaining profitability while managing operational costs in a capital-intensive industry.
The company’s earnings power is supported by its niche market focus and recurring revenue streams from government contracts. With an operating cash flow of $31.8 million and relatively low capital expenditures, Cadre demonstrates prudent capital allocation. Its ability to generate cash from core operations underscores its resilience, though further improvements in return on invested capital could enhance long-term shareholder value.
Cadre’s balance sheet shows $124.9 million in cash and equivalents against total debt of $238.8 million, indicating a manageable leverage position. The liquidity cushion provides flexibility for strategic initiatives or debt reduction. The company’s financial health appears stable, with sufficient resources to meet near-term obligations and invest in growth opportunities without overextending its leverage.
Revenue growth trends are likely tied to public sector budgets and contract renewals. Cadre’s dividend of $0.35 per share reflects a commitment to returning capital to shareholders, though the payout ratio remains sustainable given current earnings. Future growth may depend on expanding product lines or securing new contracts, balanced against the cyclical nature of government spending.
With a market capitalization derived from 39.9 million shares outstanding, Cadre’s valuation metrics suggest moderate investor expectations. The company’s niche positioning and steady cash flows may justify a premium, but its growth trajectory will hinge on execution in a competitive and regulated industry. Market sentiment likely balances its defensive attributes against limited near-term catalysts.
Cadre’s strategic advantages include its entrenched relationships with government clients and a reputation for high-quality, compliant products. The outlook remains stable, with potential upside from increased defense and public safety spending. However, reliance on government budgets introduces variability. The company’s ability to innovate and diversify its customer base will be critical to sustaining long-term growth.
Company filings, CIK 0001860543
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |