CDLX - NASDAQ

Cardlytics, Inc.

Cardlytics, Inc.

CDLXยทNASDAQ

$0.91

+0.0000%
Communication ServicesAdvertising Agencies

Cardlytics, Inc. operates an advertising platform in the United States and the United Kingdom. It offers Cardlytics platform, a proprietary native bank advertising channel that enables marketers to reach customers through their network of financial institution partners through digital channels, such as online, mobile applications, email, and various real-time notifications; and Bridg platform, a customer data platform which utilizes point-of-sale data and enables marketers to perform analytics and targeted loyalty marketing, as well as measure the impact of their marketing. The company was incorporated in 2008 and is headquartered in Atlanta, Georgia.

StatementsValue Model

At a Glance

Live Snapshot
Market Cap$50.36M
EPS-1.9500
P/E Ratio-0.47
Earnings Date05/05/2026
Cardlytics, Inc.

Cardlytics, Inc. Fair Value Envelope

CDLX ยท NASDAQ

Our analysis suggests that CDLX has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $0.9145, this represents a potential HIDDEN relative to our calculated worth for Cardlytics, Inc..

HIDDEN
Intrinsic Value
Current Price: $0.9145

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$83.6B
+ Cash & Equivalents$48.7M
Firm Value$83.6B
- Debt$215.3M
Equity Value$83.4B
/ Shares Outstanding53,236,901B
DCF Value$1.6K
UNDERVALUED BY 171261%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$18.6M
$37.2M
$74.3M
$148.6M
$297.3M
$594.6M
$1.2B
$2.4B
$4.8B
$9.5B
Maintenance CapEx
-$192.0K
-$384.0K
-$768.0K
-$1.5M
-$3.1M
-$6.1M
-$12.3M
-$24.6M
-$49.2M
-$98.3M
Owner Earnings
$18.4M
$36.8M
$73.6M
$147.1M
$294.2M
$588.4M
$1.2B
$2.4B
$4.7B
$9.4B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$17.0M
$31.5M
$58.4M
$108.1M
$200.2M
$370.8M
$686.7M
$1.3B
$2.4B
$4.4B
Terminal Value represents 88.7% of Enterprise Value

Related Guides

Blog Categories

Continue your CDLX research with focused valuation guides.

DCF Modeling

Improve assumptions for intrinsic value accuracy.

Forecasting

Calibrate growth paths and terminal value behavior.

WACC

Refine discount-rate logic for valuation quality.

Cost of Capital

Match risk profile to expected return assumptions.

Research Paths

Pick your next lens
1

Snapshot

Start with context, operating signals, and key market metrics.

2

Value Model

Stress test fair value across bear, base, and bull assumptions.

3

Statements

Validate revenue quality, margins, and balance sheet durability.

4

Earnings Call

Read management commentary and compare it with reported outcomes.

5

Dividends

Check payout sustainability and long-term distribution behavior.

6

Analyst Expectations

Review consensus spread and where estimate risk is concentrated.