investorscraft@gmail.com

Intrinsic ValueCPI Card Group Inc. (PMTS.TO)

Previous Close$34.51
Intrinsic Value
Upside potential
Previous Close
$34.51

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2020 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 specialized provider of financial payment card solutions, serving U.S. banks, credit unions, and prepaid debit card providers. The company’s core revenue model is built on designing, producing, and personalizing payment cards, including EMV-compliant, metal, and private-label credit cards. It differentiates itself through integrated services such as on-demand personalization, fulfillment, and instant issuance, catering to both traditional and emerging payment card demands. CPI Card Group operates in a competitive financial services sector, where security, customization, and speed-to-market are critical. Its market position is bolstered by partnerships with national and regional financial institutions, as well as prepaid program managers, positioning it as a trusted supplier in a niche but essential segment of the payments ecosystem. The company’s focus on innovation, such as metal cards and tamper-evident packaging, aligns with industry trends toward premium and secure payment solutions.

Revenue Profitability And Efficiency

In FY 2020, CPI Card Group reported revenue of CAD 312.2 million, with net income of CAD 16.1 million, reflecting a diluted EPS of CAD 1.44. Operating cash flow stood at CAD 22.0 million, while capital expenditures were CAD -7.1 million, indicating disciplined reinvestment. The company’s profitability metrics suggest moderate efficiency, supported by its niche focus and integrated service offerings.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by its ability to monetize card production and value-added services, though its capital efficiency is tempered by debt levels. With a beta of 1.31, CPI Card Group exhibits higher volatility relative to the market, reflecting its sensitivity to financial sector dynamics and discretionary spending trends.

Balance Sheet And Financial Health

CPI Card Group’s balance sheet shows CAD 57.6 million in cash and equivalents against total debt of CAD 336.7 million, indicating a leveraged position. The absence of a reported market cap suggests limited public float, which may influence liquidity and investor perception of financial health.

Growth Trends And Dividend Policy

The company paid a dividend of CAD 0.492 per share in FY 2020, signaling a commitment to shareholder returns despite its leveraged structure. Growth prospects hinge on adoption of premium card products and expansion of integrated services, though sector competition and macroeconomic factors could influence trajectory.

Valuation And Market Expectations

Given the lack of disclosed market capitalization, valuation metrics are unclear. However, the company’s beta suggests investors price in higher risk, likely tied to its niche market exposure and debt profile.

Strategic Advantages And Outlook

CPI Card Group’s strategic advantages lie in its specialized production capabilities and partnerships with financial institutions. The outlook depends on sustained demand for payment cards, though shifts toward digital payments could pose long-term challenges. Its ability to innovate in security and premium offerings will be critical to maintaining relevance.

Sources

Company description, financial data provided

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

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