Company Valuation: CPI Card Group Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 49.3 208.8 410.8 219.9 333.6 258.9 - -
Change - 323.49% 96.75% -46.47% 51.68% -22.38% - -
Enterprise Value (EV) 49.3 208.8 410.8 472.5 333.6 258.9 258.9 258.9
Change - 323.49% 96.75% 15.02% -29.4% -22.38% 0% 0%
P/E ratio - 13.6x 11.6x 9.55x 18.2x 9.18x 6.86x 5.74x
PBR - - - - - - - -
PEG - - 0x -0.3x -1x 0.2x 0.2x 0.3x
Capitalization / Revenue - 0.56x 0.86x 0.49x 0.69x 0.48x 0.43x 0.4x
EV / Revenue - 0x 0x 0x 0x 0.48x 0.43x 0.4x
EV / EBITDA - 0x 0x 0x 0x 2.54x 2.22x 2.08x
EV / EBIT - 0x 0x 0x 0x 3.52x 2.93x 2.78x
EV / FCF - - - 17.1x 9.79x - - -
FCF Yield - - - 0% 0% - - -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 - 1.36 3.11 2.01 1.64 2.5 3.343 4
Distribution rate - - - - - - - -
Net sales 1 - 375.1 475.7 444.5 480.6 540 607.4 641.5
EBITDA 1 - 74.56 97.7 89.49 91.88 101.9 116.4 124.3
EBIT 1 - 59.46 79.13 61.59 62.79 73.55 88.33 93.01
Net income 1 16.13 15.94 36.54 23.98 19.52 30.18 40.75 48.97
Net Debt - - - 252.6 - - - -
Reference price 2 4.39 18.55 36.08 19.19 29.89 22.95 22.95 22.95
Nbr of stocks (in thousands) 11,230 11,255 11,386 11,459 11,159 11,281 - -
Announcement Date 2/25/21 3/8/22 3/8/23 3/7/24 3/4/25 - - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
9.18x - - - 259M
19.62x - - 1.1% 209B
37.51x - - 1.24% 76B
47.19x8.71x - 0.29% 10.39B
14.54x - - 1.91% 546M
-37.41x - - - 524M
5.9x - - 7.54% 368M
Average 13.79x 8.71x 2.41% 42.47B
Weighted average by Cap. 25.03x 8.71x 1.12%
See all sector valuations

Year-on-year evolution of the PER

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. PMTS Stock
  4. Valuation CPI Card Group Inc.