investorscraft@gmail.com

Intrinsic ValueCPI Card Group Inc. (PMTS)

Previous Close$12.99
Intrinsic Value
Upside potential
Previous Close
$12.99

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

CPI Card Group Inc. operates as a leading provider of financial payment card solutions, specializing in the design, production, and personalization of credit, debit, and prepaid cards. The company serves a diverse clientele, including financial institutions, fintech firms, and government agencies, leveraging its expertise in secure card manufacturing and innovative payment technologies. CPI Card Group differentiates itself through advanced card customization, EMV chip integration, and eco-friendly card materials, positioning it as a trusted partner in the evolving payments ecosystem. The company’s revenue model is driven by high-volume card production, value-added services like instant issuance, and long-term contracts with key financial players. In a competitive market dominated by global card manufacturers, CPI Card Group maintains a strong niche presence in North America, supported by its agility in meeting regulatory requirements and adapting to digital payment trends. Its focus on security, compliance, and sustainability enhances its appeal to clients seeking reliable, scalable card solutions.

Revenue Profitability And Efficiency

CPI Card Group reported revenue of $480.6 million for the period, with net income of $19.5 million, reflecting a net margin of approximately 4.1%. The company generated $43.3 million in operating cash flow, demonstrating solid cash conversion from operations. Capital expenditures of $9.3 million suggest disciplined reinvestment, aligning with its focus on maintaining production efficiency and technological capabilities.

Earnings Power And Capital Efficiency

The company’s diluted EPS of $1.64 indicates modest but stable earnings power relative to its share count. Operating cash flow coverage of net income highlights effective working capital management, though higher debt levels may weigh on capital efficiency. CPI Card Group’s ability to sustain profitability in a competitive, low-margin industry underscores its operational discipline.

Balance Sheet And Financial Health

CPI Card Group holds $33.5 million in cash and equivalents against total debt of $289.5 million, indicating a leveraged balance sheet. The absence of dividends suggests a focus on debt management and reinvestment. While the debt-to-equity ratio appears elevated, the company’s consistent operating cash flow provides a buffer for servicing obligations.

Growth Trends And Dividend Policy

Revenue growth trends are not explicitly provided, but the company’s focus on innovation and client diversification could support incremental expansion. CPI Card Group does not currently pay dividends, opting to allocate capital toward debt reduction and organic growth initiatives, reflecting a conservative financial strategy.

Valuation And Market Expectations

With a market capitalization derived from its share count and current trading price, CPI Card Group’s valuation likely reflects its niche positioning and moderate profitability. Investors may weigh its leverage against its cash flow stability and potential in emerging payment technologies.

Strategic Advantages And Outlook

CPI Card Group’s strengths lie in its specialized card manufacturing expertise and adaptability to regulatory and technological shifts. The outlook hinges on its ability to capitalize on demand for secure, sustainable payment solutions while managing debt. Strategic partnerships and innovation in digital-physical card hybrids could drive future growth.

Sources

Company filings (10-K), Bloomberg

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