Cardinal Infrastructure Group (CDNL) Financials: Revenue & Earnings
$234.90M
Market Cap
—
P/E
—
Forward P/E
—
Score
CDNL price $15.36 +0.21 +1.39%
CDNL fair value $71.59. Price $15.36. Price is 79% below fair value.
Above fair value, but less expensive than usual. A smaller premium than on 96% of days in the past 5 years.
Fair value is an estimate of what one share is worth if future cash flows arrive as modeled. It is not a forecast of the share price. How discounted cash flow works.
Calculated with a 10-year free-cash-flow discount. Starting free cash flow 34.24M. Growth 20.00%. When analyst earnings forecasts are available, free cash flow in those years is forecast earnings times the company's usual conversion of earnings into free cash flow, kept between 60% and 130%. Years with fewer than 3 analyst estimates are left out. Growth then fades in a straight line to terminal growth by year 10, starting from the last well-covered year's growth, or from the pace across those years when the final year slows sharply, kept between 0% and 20%. Without those forecasts, year-1 growth is analyst revenue growth for the next full fiscal year, or 5-year historical revenue growth when that forecast is missing, held for five years, then fading in a straight line to terminal growth by year 10. Terminal growth 3.00%. Discount rate 10.00%. Beta is kept between 0.8 and 2.0, which on its own would make the discount rate 8.7% to 15.3%. The rate is then capped at 12%. A cap is used because a discount above 12% pushes higher-beta stocks further from the price. The discount rate stays at least 5 percentage points above terminal growth. Shares 15.29M. Net debt 40.12M. The earnings value is next-12-months earnings per share, or trailing earnings when that forecast is missing, times the stock's own 10-year median P/E, kept between 8 and 40. Fewer than five years of history uses the sector's typical P/E. Fair value is the average of the cash-flow value and the earnings value when both exist. Model uncertainty is high when fair value is more than 60% from the price, or when most of the cash-flow value sits after year 10.
Model uncertainty high for this stock
| Date | EPS actual | EPS estimate | Revenue | Revenue estimate |
|---|---|---|---|---|
| 2026-11-10 | — | 0.49 | — | 234.80M |
| 2026-08-11 | 0.32 | 0.43 | 226.93M | 196.38M |
| 2026-05-12 | 0.23 | 0.18 | 167.51M | 126.59M |
| 2026-03-19 | 0.13 | 0.25 | 146.78M | 138.47M |
| 2025-12-10 | -0.26 | 0.25 | 121.33M | 138.47M |
Yield 0.00%. Payout ratio 99.15%. Frequency —.
Safety score 19/100 · At risk. Payout ratio is 99% of earnings. Free-cash-flow coverage is not available, so this part stays neutral. No dividend history was found. There is no dividend yield.
| Ex-date | Dividend | Record | Payment | Frequency |
|---|---|---|---|---|
| No data yet. | ||||
| Date | Insider | Action | Shares | Price | Value |
|---|---|---|---|---|---|
| 2026-08-17 | Wimmer Richard Bennett | Buy | 7.50K | $39.13 | 293.48K |
| 2026-08-14 | Lee Richard Melvin Jr. | Buy | 7.00K | $37.73 | 264.11K |
| 2026-08-14 | Lee Richard Melvin Jr. | Buy | 27.00K | $36.59 | 987.93K |
| 2026-08-14 | Rowe Michael Bruce Jr. | Buy | 7.00K | $36.53 | 255.71K |
| 2026-08-14 | Wood Anthony Leon Jr. | Buy | 17.38K | $39.75 | 690.89K |
| 2026-08-14 | Wood Anthony Leon Jr. | Buy | 34.02K | $39.16 | 1.33M |
| 2026-08-14 | Spivey Jeremy Simmons | Buy | 11.51K | $39.65 | 456.41K |
| 2026-08-14 | Spivey Jeremy Simmons | Buy | 45.25K | $38.82 | 1.76M |
| 2026-08-14 | Spivey Jeremy Simmons | Buy | 14.22K | $37.69 | 536.10K |
| 2026-08-14 | Spivey Jeremy Simmons | Buy | 12.37K | $36.58 | 452.35K |
| 2026-08-14 | Zelman Ivy | Buy | 12.65K | $39.61 | 500.95K |
| 2026-08-14 | Wood Benjamin | Buy | 12.07K | $39.77 | 480.14K |
| 2026-08-14 | Wood Benjamin | Buy | 13.63K | $39.22 | 534.45K |
| 2026-06-05 | Zelman Ivy | Buy | 1.82K | — | — |
| 2026-06-05 | Lee Richard Melvin Jr. | Buy | 1.94K | — | — |
| 2026-06-05 | SHANFELTER AUSTIN J | Buy | 1.94K | — | — |
| 2026-06-05 | Wimmer Richard Bennett | Buy | 2.02K | — | — |
| 2026-05-27 | Wood Benjamin | Buy | 100 | $54.33 | 5.43K |
| 2026-05-27 | Wood Benjamin | Buy | 3.60K | $53.90 | 194.04K |
| 2026-05-27 | Wood Benjamin | Buy | 4.21K | $51.90 | 218.29K |
| 2026-05-27 | Wood Benjamin | Buy | 5.36K | $50.78 | 271.93K |
| 2026-05-27 | Wood Benjamin | Buy | 6.74K | $49.89 | 336.21K |
| 2026-05-07 | Lee Richard Melvin Jr. | Buy | 3.10K | $24.18 | 74.98K |
| 2026-05-07 | Zelman Ivy | Buy | 3.10K | $24.18 | 74.98K |
| 2026-05-07 | SHANFELTER AUSTIN J | Buy | 3.10K | $24.18 | 74.98K |
| 2026-05-07 | Wimmer Richard Bennett | Buy | 3.10K | $24.18 | 74.98K |
| 2026-03-26 | Zelman Ivy | Buy | 6.92K | $36.33 | 251.44K |
| 2026-03-12 | Wood Anthony Leon Jr. | Other | 0 | — | — |
| 2026-03-12 | Wood Anthony Leon Jr. | Other | 2.09M | — | — |
| 2026-03-12 | Wood Benjamin | Other | 0 | — | — |
| 2026-03-12 | Wood Benjamin | Other | 2.09M | — | — |
| 2025-12-11 | Wimmer Richard Bennett | Buy | 10.00K | $21.00 | 210.00K |
| 2025-12-11 | Lee Richard Melvin Jr. | Buy | 22.73K | $21.00 | 477.23K |
| 2025-12-11 | Zelman Ivy | Buy | 2.27K | $21.00 | 47.77K |
| 2025-12-11 | Gidley Tiffany Leann | Buy | 6.00K | $21.00 | 126.00K |
| 2025-12-11 | Rowe Michael Bruce Jr. | Sell | 595.24K | $21.00 | 12.50M |
| 2025-12-11 | Rowe Michael Bruce Jr. | Sell | 595.24K | $21.00 | 12.50M |
| 2025-12-11 | Rowe Michael Bruce Jr. | Sell | 66.07K | $21.00 | 1.39M |
| 2025-12-11 | Rowe Michael Bruce Jr. | Sell | 66.07K | $21.00 | 1.39M |
| 2025-12-11 | Spivey Jeremy Simmons | Sell | 3.30M | $21.00 | 69.36M |
| 2025-12-11 | Spivey Jeremy Simmons | Sell | 3.30M | $21.00 | 69.36M |
| 2025-12-11 | Spivey Jeremy Simmons | Sell | 665.48K | $21.00 | 13.97M |
| 2025-12-11 | Spivey Jeremy Simmons | Sell | 665.48K | $21.00 | 13.97M |
| 2025-12-11 | West Erik Daniel | Sell | 1.65M | — | — |
| 2025-12-11 | West Erik Daniel | Sell | 1.65M | — | — |
| 2025-12-11 | West Erik Daniel | Sell | 330.36K | — | — |
| 2025-12-11 | West Erik Daniel | Sell | 330.36K | — | — |
| 2025-12-10 | Gidley Tiffany Leann | Other | 0 | — | — |
| 2025-12-10 | BERNER ROSS | Other | 0 | — | — |
| 2025-12-10 | BERNER ROSS | Other | 0 | — | — |
| 2025-12-10 | Lee Richard Melvin Jr. | Other | 0 | — | — |
| 2025-12-10 | Lee Richard Melvin Jr. | Other | 0 | — | — |
| 2025-12-10 | Wimmer Richard Bennett | Other | 0 | — | — |
| 2025-12-10 | Wimmer Richard Bennett | Other | 0 | — | — |
| 2025-12-10 | MCKINNEY MARK | Other | 0 | — | — |
| 2025-12-10 | Zelman Ivy | Other | 0 | — | — |
| 2025-12-10 | Zelman Ivy | Other | 0 | — | — |
| 2025-12-10 | SHANFELTER AUSTIN J | Other | 0 | — | — |
| 2025-12-10 | SHANFELTER AUSTIN J | Other | 0 | — | — |
| 2025-12-10 | Rowe Michael Bruce Jr. | Other | 0 | — | — |
| 2025-12-10 | Rowe Michael Bruce Jr. | Other | 0 | — | — |
| 2025-12-10 | Rowe Michael Bruce Jr. | Other | 269.69K | — | — |
| 2025-12-10 | Spivey Jeremy Simmons | Other | 0 | — | — |
| 2025-12-10 | Spivey Jeremy Simmons | Other | 0 | — | — |
| 2025-12-10 | Spivey Jeremy Simmons | Other | 2.72M | — | — |
| 2025-12-10 | West Erik Daniel | Other | 0 | — | — |
| 2025-12-10 | West Erik Daniel | Other | 0 | — | — |
| 2025-12-10 | West Erik Daniel | Other | 1.35M | — | — |
| 2025-12-09 | Rowe Michael Bruce Jr. | Buy | 2.43M | — | — |
| 2025-12-09 | Rowe Michael Bruce Jr. | Buy | 2.43M | — | — |
| 2025-12-09 | Rowe Michael Bruce Jr. | Buy | 269.69K | — | — |
| 2025-12-09 | Rowe Michael Bruce Jr. | Buy | 269.69K | — | — |
| 2025-12-09 | Spivey Jeremy Simmons | Buy | 13.48M | — | — |
| 2025-12-09 | Spivey Jeremy Simmons | Buy | 13.48M | — | — |
| 2025-12-09 | Spivey Jeremy Simmons | Buy | 2.72M | — | — |
| 2025-12-09 | Spivey Jeremy Simmons | Buy | 2.72M | — | — |
| 2025-12-09 | West Erik Daniel | Buy | 6.75M | — | — |
| 2025-12-09 | West Erik Daniel | Buy | 6.75M | — | — |
| 2025-12-09 | West Erik Daniel | Buy | 1.35M | — | — |
| 2025-12-09 | West Erik Daniel | Buy | 1.35M | — | — |
Latest filed quarter: Q2 2026.
Institutions holding: 161, holders +68 vs prior quarter. Ownership 141.67%.
| Holder | Shares | Change | Change % | Value |
|---|---|---|---|---|
| FMR LLC | 2.96M | 971.37K | +48.90% | 278.61M |
| DRIEHAUS CAPITAL MANAGEMENT LLC | 1.21M | 548.40K | +83.03% | 113.88M |
| BLACKROCK, INC. | 1.21M | 510.35K | +73.20% | 113.75M |
| LORD, ABBETT & CO. LLC | 859.43K | 107.87K | +14.35% | 80.96M |
| EMERALD ADVISERS, LLC | 847.97K | 269.37K | +46.56% | 79.88M |
| AMERIPRISE FINANCIAL INC | 771.01K | 771.01K | New | 72.63M |
| PRICE T ROWE ASSOCIATES INC /MD/ | 752.94K | 743.88K | +8206.94% | 70.93M |
| FRED ALGER MANAGEMENT, LLC | 727.03K | 40.45K | +5.89% | 68.49M |
| AMERICAN CENTURY COMPANIES INC | 710.88K | 710.88K | New | 66.96M |
| VANGUARD CAPITAL MANAGEMENT LLC | 704.19K | 188.77K | +36.62% | 66.33M |
| VICTORY CAPITAL MANAGEMENT INC | 666.64K | 666.64K | New | 62.80M |
| PRINCIPAL FINANCIAL GROUP INC | 646.90K | 218.64K | +51.05% | 60.94M |
| EMERALD MUTUAL FUND ADVISERS TRUST | 549.30K | 190.23K | +52.98% | 51.74M |
| FRANKLIN TEMPLETON INC | 524.12K | 524.12K | New | 49.37M |
| KAYNE ANDERSON RUDNICK INVESTMENT MANAGEMENT LLC | 455.37K | 455.37K | New | 42.90M |
| ENGLE CAPITAL MANAGEMENT, L.P. | 447.65K | 129.66K | +40.77% | 42.17M |
| GEODE CAPITAL MANAGEMENT, LLC | 421.71K | 114.77K | +37.39% | 39.74M |
| ALLIANCEBERNSTEIN L.P. | 982.77K | 50.45K | +5.41% | 38.97M |
| FEDERATED HERMES, INC. | 392.35K | 33.40K | +9.30% | 36.96M |
| WASATCH ADVISORS LP | 349.44K | -343.61K | -49.58% | 32.92M |
| STATE STREET CORP | 326.25K | 58.32K | +21.77% | 30.73M |
| BALYASNY ASSET MANAGEMENT L.P. | 302.63K | 192.84K | +175.64% | 28.51M |
| OPHIR ASSET MANAGEMENT PTY LTD | 279.05K | -523.69K | -65.24% | 26.29M |
| LOOMIS SAYLES & CO L P | 247.00K | 247.00K | New | 23.27M |
| GOLDMAN SACHS GROUP INC | 213.44K | 38.66K | +22.12% | 20.11M |
Cardinal Infrastructure Group Inc. (CDNL) trades at $15.36, with a market cap of $234.90M and a trailing P/E of n/a. Revenue below is the annual history on file. It describes what the business has already reported. It is not a forecast and it is not a recommendation.
Insights · Dividends · Forecast · Financials · Learn
$234.90M
Market Cap
—
P/E
—
Forward P/E
—
Score