What is CIMPRESS plc worth?
With the base-case assumptions below, a discounted cash flow model on CIMPRESS plc's reported free cash flow gives $100.17 per share. The share price was $79.79 on September 25, 2026, 20% below that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | 2.5% | 10.0% | $42.48 | -47% |
| Base | 7.5% | 9.0% | $100.17 | +26% |
| Bull | 12.5% | 8.0% | $215.20 | +170% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $143.05 | $156.17 | $172.22 | $192.27 | $218.06 |
| 8.0% | $111.02 | $119.53 | $129.59 | $141.67 | $156.42 |
| 9.0% | $87.63 | $93.45 | $100.17 | $108.00 | $117.26 |
| 10.0% | $69.83 | $73.96 | $78.66 | $84.02 | $90.20 |
| 11.0% | $55.83 | $58.87 | $62.26 | $66.07 | $70.40 |
Where the presets come from
Base: years 1 to 5 grow at CIMPRESS plc's revenue growth rate over the last 5 fiscal years (7.7% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions