As of June 20, 2025, CalAmp Corp has a Discounted Cash Flow (DCF) derived fair value of $11.14 per share. With the current market price at $1.37, this represents a potential upside of 713.3%.
| Key Metrics | Value |
|---|---|
| DCF Fair Value (5-year) | $0.00 |
| DCF Fair Value (10-year) | $11.14 |
| Potential Upside (5-year) | -339.4% |
| Potential Upside (10-year) | 713.3% |
| Discount Rate (WACC) | 6.5% - 10.4% |
Revenue is projected to grow from $1 million in 12-2024 to $0 million by 12-2034, representing a compound annual growth rate of approximately -100.0%.
| Fiscal Year | Revenue (USD millions) | Growth |
|---|---|---|
| 12-2024 | 1 | - |
| 12-2025 | 1 | 40% |
| 12-2026 | 0 | -88% |
| 12-2027 | 0 | 2% |
| 12-2028 | 0 | 2% |
| 12-2029 | 0 | 2% |
| 12-2030 | 0 | 2% |
| 12-2031 | 0 | 2% |
| 12-2032 | 0 | 3% |
| 12-2033 | 0 | 2% |
| 12-2034 | 0 | 5% |
Net profit margin is expected to improve from -8000% in 12-2024 to -751% by 12-2034, driven by operational efficiency and economies of scale.
| Fiscal Year | Net Profit (USD millions) | Profit Margin |
|---|---|---|
| 12-2024 | (52) | -8000% |
| 12-2025 | (53) | -5324% |
| 12-2026 | (6) | -614% |
| 12-2027 | (6) | -626% |
| 12-2028 | (6) | -639% |
| 12-2029 | (7) | -651% |
| 12-2030 | (7) | -664% |
| 12-2031 | (7) | -680% |
| 12-2032 | (7) | -701% |
| 12-2033 | (7) | -715% |
| 12-2034 | (8) | -751% |
.
Depreciation is based on an average useful life of 5 years for capital assets.
| Fiscal Year | D&A (USD millions) |
|---|
Net working capital is expected to increase gradually, with projected changes affecting free cash flow.
| Components | Average Days |
|---|---|
| Days Receivables | 0 |
| Days Inventory | 0 |
| Days Payables | 0 |
| Fiscal Year | EBITDA | Tax | CapEx | Change in NWC | FCF |
|---|---|---|---|---|---|
| Valuation Method | Fair Price (USD) | Potential Upside |
|---|---|---|
| 5-Year DCF (Growth) | 0.00 | -339.4% |
| 10-Year DCF (Growth) | 11.14 | 713.3% |
| 5-Year DCF (EBITDA) | 0.00 | -100.0% |
| 10-Year DCF (EBITDA) | 0.00 | -100.0% |
Is CalAmp Corp (CAMP) a buy or a sell? CalAmp Corp is definitely a buy. Based on our DCF analysis, CalAmp Corp (CAMP) appears to be significantly undervalued with upside potential of 713.3%. The company's strong projected growth in revenue and profitability, coupled with consistent capital expenditure, supports our positive outlook on its intrinsic value.
Key investment drivers include:
Investors should consider a strong buy at the current market price of $1.37.