Cadre Holdings, Inc. (CDRE)
Aerospace & Defense · Industrials · $1.2B
Intrinsic Value (Consensus)
$23.01
Current Price
$28.26
Margin of Safety
-18.6%
18.6% Above Intrinsic Value
Value: $23
Price: $28
Valuation Model Estimates
Current Price: $28.26
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%.
Health Score
C
62
Profitability
18/25
Strength
19/25
Valuation
9/25
Growth
16/25
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
- 1.31
Similar Stocks (Industrials)
ADTADT Inc.
$36.54+300%
AIRTAir T, Inc.
$580.57+300%
IMMRIMMERSION CORP
$25.36+287.8%
VRRMVERRA MOBILITY Corp
$18.26+263.7%
GBXGREENBRIER COMPANIES...
$175.69+256.2%
Data last updated: 2026-06-21
Source: Yahoo Finance