Cadre Holdings, Inc. (CDRE)
Orthopedic, Prosthetic & Surgical Appliances & Supplies · Healthcare · $873M
Intrinsic Value (Consensus)
$23.01
Current Price
$20.40
Margin of Safety
+12.8%
12.8% Below Intrinsic Value
Value: $23
Price: $20
Valuation Model Estimates
Current Price: $20.40
DCF (Discounted Cash Flow)
$38.36
Graham Number
$13.05
Earnings Power Value
$9.90
Relative Value (P/E)
$20.40
Dividend Discount Model
$33.33
Consensus Value
$23.01
Model Assumptions
Discount Rate
10.3%
Growth Rate
13.3%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $1.02
- EPS (Forward)
- $1.16
- Book Value
- $7.43
- P/E Ratio
- 20.0
- Forward P/E
- 17.6
- PEG Ratio
- —
- ROE
- 13.9%
- Debt/Equity
- 92%
- Revenue Growth
- 7.5%
- Earnings Growth
- 13.3%
- Dividend Yield
- 0.5%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance