Catapult Group International Ltd
ASX:CAT

Watchlist Manager
Catapult Group International Ltd Logo
Catapult Group International Ltd
ASX:CAT
Watchlist
Price: 2.63 AUD -2.59% Market Closed
Market Cap: 682.7m AUD
Have any thoughts about
Catapult Group International Ltd?
Write Note

Intrinsic Value

The intrinsic value of one CAT stock under the Base Case scenario is 1.06 AUD. Compared to the current market price of 2.63 AUD, Catapult Group International Ltd is Overvalued by 60%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

CAT Intrinsic Value
1.06 AUD
Overvaluation 60%
Intrinsic Value
Price
Base Case Scenario

Valuation Backtest
Catapult Group International Ltd

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for CAT cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about CAT?
Bearish
Neutral
Bullish

Fundamental Analysis

Risks & Rewards

 

 

 

 

View All Risks & Rewards
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Notes
AI Assistant
AI Assistant
Ask me anything about Catapult Group International Ltd

Provide an overview of the primary business activities
of Catapult Group International Ltd.

What unique competitive advantages
does Catapult Group International Ltd hold over its rivals?

What risks and challenges
does Catapult Group International Ltd face in the near future?

Summarize the latest earnings call
of Catapult Group International Ltd.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Catapult Group International Ltd.

Provide P/S
for Catapult Group International Ltd.

Provide P/E
for Catapult Group International Ltd.

Provide P/OCF
for Catapult Group International Ltd.

Provide P/FCFE
for Catapult Group International Ltd.

Provide P/B
for Catapult Group International Ltd.

Provide EV/S
for Catapult Group International Ltd.

Provide EV/GP
for Catapult Group International Ltd.

Provide EV/EBITDA
for Catapult Group International Ltd.

Provide EV/EBIT
for Catapult Group International Ltd.

Provide EV/OCF
for Catapult Group International Ltd.

Provide EV/FCFF
for Catapult Group International Ltd.

Provide EV/IC
for Catapult Group International Ltd.

Show me price targets
for Catapult Group International Ltd made by professional analysts.

What are the Revenue projections
for Catapult Group International Ltd?

How accurate were the past Revenue estimates
for Catapult Group International Ltd?

What are the Net Income projections
for Catapult Group International Ltd?

How accurate were the past Net Income estimates
for Catapult Group International Ltd?

What are the EPS projections
for Catapult Group International Ltd?

How accurate were the past EPS estimates
for Catapult Group International Ltd?

What are the EBIT projections
for Catapult Group International Ltd?

How accurate were the past EBIT estimates
for Catapult Group International Ltd?

Compare the revenue forecasts
for Catapult Group International Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Catapult Group International Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Catapult Group International Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Catapult Group International Ltd compared to its peers.

Compare the P/E ratios
of Catapult Group International Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Catapult Group International Ltd with its peers.

Analyze the financial leverage
of Catapult Group International Ltd compared to its main competitors.

Show all profitability ratios
for Catapult Group International Ltd.

Provide ROE
for Catapult Group International Ltd.

Provide ROA
for Catapult Group International Ltd.

Provide ROIC
for Catapult Group International Ltd.

Provide ROCE
for Catapult Group International Ltd.

Provide Gross Margin
for Catapult Group International Ltd.

Provide Operating Margin
for Catapult Group International Ltd.

Provide Net Margin
for Catapult Group International Ltd.

Provide FCF Margin
for Catapult Group International Ltd.

Show all solvency ratios
for Catapult Group International Ltd.

Provide D/E Ratio
for Catapult Group International Ltd.

Provide D/A Ratio
for Catapult Group International Ltd.

Provide Interest Coverage Ratio
for Catapult Group International Ltd.

Provide Altman Z-Score Ratio
for Catapult Group International Ltd.

Provide Quick Ratio
for Catapult Group International Ltd.

Provide Current Ratio
for Catapult Group International Ltd.

Provide Cash Ratio
for Catapult Group International Ltd.

What is the historical Revenue growth
over the last 5 years for Catapult Group International Ltd?

What is the historical Net Income growth
over the last 5 years for Catapult Group International Ltd?

What is the current Free Cash Flow
of Catapult Group International Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for Catapult Group International Ltd.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Catapult Group International Ltd

Current Assets 28.8m
Cash & Short-Term Investments 11.6m
Receivables 16.2m
Other Current Assets 994k
Non-Current Assets 136m
PP&E 27.8m
Intangibles 100.3m
Other Non-Current Assets 7.8m
Current Liabilities 57.5m
Accounts Payable 9.8m
Accrued Liabilities 7.6m
Other Current Liabilities 40.1m
Non-Current Liabilities 28.6m
Long-Term Debt 17.6m
Other Non-Current Liabilities 11m
Efficiency

Earnings Waterfall
Catapult Group International Ltd

Revenue
100m USD
Cost of Revenue
-18.9m USD
Gross Profit
81.1m USD
Operating Expenses
-95.9m USD
Operating Income
-14.7m USD
Other Expenses
-1.9m USD
Net Income
-16.7m USD

Free Cash Flow Analysis
Catapult Group International Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
Earnings Calls

Catapult announced a banner year for FY '24, achieving a notable milestone with revenue surpassing $100 million, up 20% year-over-year. Strong SaaS engine performance drove annual contract value (ACV) up 20%, supported by a 96.5% retention rate and increased cross-selling. The company generated $4.6 million in free cash flow, a $26 million improvement from the previous year, and saw gross margins rise to 81%. Management EBITDA reached $4.2 million, marking an $18.4 million improvement. Catapult projects continued strong growth in FY '25, with ACV growth anticipated to remain robust and free cash flow expected to improve further.

What is Earnings Call?
Fundamental Scores

CAT Profitability Score
Profitability Due Diligence

Catapult Group International Ltd's profitability score is 26/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Revenue Growth Forecast
Positive 1-Year Revenue Growth
ROIC is Increasing
26/100
Profitability
Score

Catapult Group International Ltd's profitability score is 26/100. The higher the profitability score, the more profitable the company is.

CAT Solvency Score
Solvency Due Diligence

Catapult Group International Ltd's solvency score is 50/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Positive Net Debt
Low Altman Z-Score
50/100
Solvency
Score

Catapult Group International Ltd's solvency score is 50/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

CAT Price Targets Summary
Catapult Group International Ltd

Wall Street analysts forecast CAT stock price to drop over the next 12 months.

According to Wall Street analysts, the average 1-year price target for CAT is 2.55 AUD with a low forecast of 1.69 AUD and a high forecast of 3.32 AUD.

Lowest
Price Target
1.69 AUD
36% Downside
Average
Price Target
2.55 AUD
3% Downside
Highest
Price Target
3.32 AUD
26% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for CAT?

Click here to dive deeper.

Dividends

Catapult Group International Ltd
does not pay dividends
Shareholder Yield

Current shareholder yield for CAT is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Profile

Catapult Group International Ltd Logo
Catapult Group International Ltd

Country

Australia

Industry

Electrical Equipment

Market Cap

655.6m AUD

Dividend Yield

0%

Description

Catapult Group International Ltd. engages in the development and supply of wearable athlete tracking and analytics solutions. The company is headquartered in Prahan, Victoria. The company went IPO on 2014-12-19. The firm operates through three segments: Wearables, Video Analytics and New Products. Wearables segment design, development and supply of wearable technology and analytic software to athletes and sports teams. Video Analytics segment develops and provides digital and video analytic software solutions to elite sports teams. New Products segment is engaged in the development of the prosumer product and entry into the prosumer market. The firm offers various solutions, including wearable technology, video analysis, athlete management and content licensing. Its wearable technology and video analysis solutions are provided to elite clients on both a subscription and upfront sales basis, with subscription sales forming sales to elite clients.

Contact

VICTORIA
PRAHAN
75 - 83 High Street
+61390958401.0
www.catapultsports.com

IPO

2014-12-19

Employees

-

Officers

Executive Chairman
Dr. Adir Shiffman II, MBBS, Medicine
CEO, MD & Director
Mr. Will Lopes
Co-Founder & Non-Executive Director
Mr. Shaun Holthouse B.E., B.E. (Hon), GAICD, Mech Eng
Chief Financial Officer
Mr. Robert Cruickshank
Senior Vice President of Operations & Customer Success
Mr. Albert Tsai
Chief Technology Officer
Mr. Gareth Griffith
Show More
Investor Relations Manager
Andrew Keys
General Counsel & Company Secretary
Mr. Jonathan Garland
Chief People Officer
Ms. Zoe Rumford
Show Less

See Also

Discover More
What is the Intrinsic Value of one CAT stock?

The intrinsic value of one CAT stock under the Base Case scenario is 1.06 AUD.

Is CAT stock undervalued or overvalued?

Compared to the current market price of 2.63 AUD, Catapult Group International Ltd is Overvalued by 60%.

Back to Top