US · CDLX
Cardlytics, Inc.
- Sector
- Communication Services · Advertising Agencies
- Headquarters
- Atlanta, GA 30308
- Website
- cardlytics.com
Price · as of 2024-12-31
$0.91
Market cap 46.71M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $65.52 | +7,064.57% |
| Intrinsic Value(DCF) | $0.80 | -12.52% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $5.62 | +514.11% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | |||||
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | $0.00 | $0.00 | |||
| 2017 | $17.68 | $42.01 | $7.12 | $0.00 | $0.00 |
| 2018 | $16.00 | $29.56 | $47.74 | $0.00 | $0.00 |
| 2019 | $48.25 | $135.61 | $405.03 | $2.42 | $0.00 |
| 2020 | $131.97 | $146.27 | $2.50 | $0.00 | $5.26 |
| 2021 | $46.82 | $60.15 | $61.74 | $0.00 | $0.00 |
| 2022 | $3.74 | $3.74 | $0.00 | $0.00 | $0.00 |
| 2023 | $7.93 | $31.18 | $0.00 | $0.00 | $0.00 |
| 2024 | $2.00 | $65.52 | $0.00 | $0.00 | $5.62 |
AI valuation
Our deep-learning model estimates Cardlytics, Inc.'s (CDLX) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $65.52
- Current price
- $0.91
- AI upside
- +7,064.57%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$0.80
-12.52% upside
Graham-Dodd
—
— upside
Graham Formula
$5.62
+514.11% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| CDLX | Cardlytics, Inc. | $0.91 | 46.71M | +7,065% | -13% | — | +514% | -0.51 | 1.38 | 0.35 | -1.66 | -8.57 | -0.96 | 43.44% | -70.25% | -68.02% | -184.88% | -73.07% | -39.16% | 3.17 | -21.96 | 1.19 | 1.16 | -1.02 | 596.00% | -1000.00% | 12360.00% | -29.08% | -0.06 | -10.51% | 0.00% | 0.00% | 18.84% | -1.29 | -8.99 | 0.91 | -5.30 |
| FLNT | Fluent, Inc. | $3.30 | 64.46M | +7,581% | -68% | — | +218% | -1.49 | 1.75 | 0.17 | -4.36 | — | 13.80 | 23.88% | -9.29% | -11.50% | -98.64% | -42.03% | -28.50% | 1.50 | -4.98 | 1.02 | 0.87 | -1.71 | -6078.00% | -1467.00% | -99297.00% | -46.62% | -0.22 | -38.32% | 0.00% | 0.00% | 0.00% | -3.02 | -3.52 | 0.28 | -3.86 |
| FNGR | FingerMotion, Inc. | $1.23 | 75.38M | +2,131% | +20% | — | — | -36.53 | 13.67 | 5.24 | -31.78 | -110.05 | 13.68 | 7.76% | -16.71% | -14.36% | -40.32% | -83.62% | -15.19% | 0.09 | -36.26 | 1.20 | 1.15 | -0.02 | 3319.00% | -51.00% | -25.00% | -4.38% | -0.23 | -134.83% | 0.00% | 0.00% | 0.00% | -30.28 | -22.01 | 5.06 | 2.70 |
| ILLR | Triller Group Inc. | $0.21 | 41.43M | +10,500% | +57% | — | — | -0.35 | -0.70 | 2.27 | -1.14 | -0.65 | -0.25 | 6.23% | -572.28% | -647.03% | 880.90% | -222.77% | -91.64% | -1.23 | -7.36 | 0.02 | 0.01 | -0.72 | 5306.00% | -448.00% | -4927.00% | -42.63% | -0.11 | -39.69% | 0.00% | 0.00% | 0.00% | -1.09 | -6.44 | 6.22 | -12.47 |
| IZEA | IZEA Worldwide, Inc. | $3.62 | 62M | +557% | -52% | — | — | -2.06 | 0.80 | 1.08 | 0.67 | -1.43 | 0.83 | 40.90% | -54.29% | -52.54% | -33.05% | -441.88% | -26.62% | 0.00 | -2396.47 | 4.47 | 4.38 | 2.47 | 14444.00% | -92.00% | 11082.00% | -31.66% | -0.85 | -285.33% | 0.00% | 0.00% | 21.71% | 0.62 | 0.98 | -0.34 | -0.17 |
| MCHX | Marchex, Inc. | $1.47 | 64.54M | +2,314% | -31% | — | — | -18.32 | 2.78 | 1.88 | -43.91 | — | 6.01 | 64.32% | -9.24% | -10.28% | -14.44% | -20.01% | -10.91% | 0.04 | -37.06 | 2.40 | 2.14 | 6.41 | -5217.00% | -358.00% | -7344.00% | -1.69% | -0.12 | -6.90% | 0.00% | 0.00% | 0.00% | -17.78 | -51.59 | 1.64 | -4.29 |
| SEAT | Vivid Seats Inc. | $5.96 | 39.12M | +3,136% | +594% | — | +296% | 36.83 | 2.02 | 0.68 | 7.52 | — | -0.58 | 73.97% | 5.44% | 1.22% | 7.81% | 7.71% | 0.90% | 1.56 | 1.82 | 0.81 | 0.69 | 1.79 | -7846.00% | 880.00% | -6306.00% | 9.44% | 0.13 | 14.41% | 0.00% | 0.00% | 4.36% | 16.36 | 13.90 | 0.89 | 0.01 |
| TSQ | Townsquare Media, Inc. | $7.40 | 121.81M | +294% | -62% | — | — | -10.15 | -3.48 | 0.25 | 12.03 | — | -0.32 | 27.54% | 4.81% | -2.82% | 85.90% | 4.56% | -1.77% | -16.34 | 0.59 | 1.38 | 1.23 | 9.80 | -6978.00% | -72.00% | -4076.00% | 28.22% | 0.64 | 6.58% | 11.10% | -112.70% | 34.10% | 27.59 | 19.11 | 1.33 | 0.28 |
| TZOO | Travelzoo | $6.45 | 70.51M | +1,993% | -2% | -93% | +12% | 15.32 | -9.58 | 0.78 | 9.06 | — | -3.62 | 80.29% | 7.53% | 5.12% | -117.84% | -53.61% | 9.42% | -1.35 | — | 0.68 | 0.61 | 0.02 | -6132.00% | 932.00% | -7325.00% | 7.77% | 0.17 | -66.81% | 0.00% | 0.00% | 18.15% | 10.45 | 12.90 | 0.79 | 3.39 |
| VSME | VS Media Holdings Limited… | $1.27 | 3.48M | +204,924% | -69% | — | — | -0.06 | 0.32 | 0.05 | -0.41 | — | -0.53 | 20.53% | -83.71% | -88.42% | -266.51% | -138.63% | -84.48% | 2.50 | -16.85 | 0.84 | 0.84 | -0.35 | -9481.00% | 322.00% | -7942.00% | -369.68% | -0.26 | -29.96% | 0.00% | 0.00% | 0.00% | -0.41 | -1.90 | 0.34 | -7.69 |
| XNET | Xunlei Limited | $5.72 | 71.57M | +744% | +25,350% | +343% | — | 86.81 | 0.18 | 0.18 | -37.81 | — | 0.19 | 51.86% | -4.86% | 0.38% | 0.21% | -9.23% | 0.14% | 0.09 | -21.57 | 2.86 | 2.79 | -27.87 | -5682.00% | -1116.00% | 661.00% | 39.32% | 0.24 | 33.26% | 0.00% | 0.00% | 13.37% | 12.76 | -8.85 | -0.62 | 0.96 |
About Cardlytics, Inc.
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.
- CEO
- Amit Gupta
- Employees
- 440
- Beta
- 1.03
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($0.80 ÷ $0.91) − 1 = -12.52% (DCF, example).