investorscraft@gmail.com

Intrinsic ValueCantaloupe, Inc. (CTLP)

Previous Close$10.60
Intrinsic Value
Upside potential
Previous Close
$10.60

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Cantaloupe, Inc. operates as a technology-driven provider of end-to-end solutions for the unattended retail market, specializing in cashless payment and software services. The company serves industries such as vending, micro-markets, and kiosks, enabling seamless transactions through its proprietary platforms. Its core revenue model is subscription-based, leveraging SaaS offerings and transaction fees, which provide recurring income streams. Cantaloupe differentiates itself through integrated hardware and software ecosystems that enhance operational efficiency for operators. The company holds a competitive position in the growing cashless payment sector, benefiting from the broader shift toward digital transactions. Its market presence is bolstered by strategic partnerships and a focus on innovation, positioning it as a leader in unattended retail technology. With increasing adoption of IoT and smart vending solutions, Cantaloupe is well-placed to capitalize on industry trends.

Revenue Profitability And Efficiency

Cantaloupe reported revenue of $268.6 million for FY 2024, with net income of $12.0 million, reflecting a diluted EPS of $0.15. Operating cash flow stood at $27.7 million, indicating healthy cash generation from core operations. Capital expenditures of $14.9 million suggest ongoing investments in technology and infrastructure. The company’s profitability metrics demonstrate improved operational efficiency, supported by its subscription-based model.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its ability to convert revenue into net income, with a net margin of approximately 4.5%. Operating cash flow significantly exceeds net income, highlighting strong cash conversion. Cantaloupe’s capital efficiency is evident in its balanced approach to reinvestment, with capex directed toward growth initiatives while maintaining positive free cash flow.

Balance Sheet And Financial Health

Cantaloupe’s balance sheet shows $58.9 million in cash and equivalents, providing liquidity to support operations and growth. Total debt of $47.3 million is manageable relative to cash reserves, indicating a stable financial position. The absence of dividends allows the company to reinvest earnings into strategic initiatives, further strengthening its financial flexibility.

Growth Trends And Dividend Policy

Revenue growth trends reflect Cantaloupe’s expanding market share in cashless payment solutions. The company does not currently pay dividends, opting instead to allocate capital toward technology development and market expansion. This strategy aligns with its focus on long-term value creation through innovation and scalability in the unattended retail sector.

Valuation And Market Expectations

With a market capitalization derived from its share price and outstanding shares, Cantaloupe’s valuation reflects investor confidence in its growth trajectory. The company’s focus on recurring revenue streams and technological leadership positions it favorably for future earnings growth, though market expectations will hinge on execution and industry adoption rates.

Strategic Advantages And Outlook

Cantaloupe’s strategic advantages include its integrated payment ecosystem and strong industry partnerships. The outlook remains positive, driven by secular trends toward cashless transactions and smart retail solutions. Continued innovation and scalability will be critical to maintaining its competitive edge and capturing market opportunities in the evolving unattended retail landscape.

Sources

10-K, company filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount