Carbon Revolution Ltd
ASX:CBR

Watchlist Manager
Carbon Revolution Ltd Logo
Carbon Revolution Ltd
ASX:CBR
Watchlist
Price: 0.135 AUD Market Closed
Market Cap: 28.8m AUD
Have any thoughts about
Carbon Revolution Ltd?
Write Note

Intrinsic Value

CBR's intrinsic value estimate is unreliable because it is based only on its multiples and doesn't use a DCF valuation.

The intrinsic value of one CBR stock under the Base Case scenario is 0.297 AUD. Compared to the current market price of 0.135 AUD, Carbon Revolution Ltd is Undervalued by 55%.

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

CBR Intrinsic Value
0.297 AUD
Undervaluation 55%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Carbon Revolution 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 CBR 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 CBR?
Bearish
Neutral
Bullish

Fundamental Analysis

Economic Moat
Carbon Revolution Ltd

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:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about Carbon Revolution Ltd

Provide an overview of the primary business activities
of Carbon Revolution Ltd.

What unique competitive advantages
does Carbon Revolution Ltd hold over its rivals?

What risks and challenges
does Carbon Revolution Ltd face in the near future?

Has there been any significant insider trading activity
in Carbon Revolution Ltd recently?

Summarize the latest earnings call
of Carbon Revolution Ltd.

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

Show all valuation multiples
for Carbon Revolution Ltd.

Provide P/S
for Carbon Revolution Ltd.

Provide P/E
for Carbon Revolution Ltd.

Provide P/OCF
for Carbon Revolution Ltd.

Provide P/FCFE
for Carbon Revolution Ltd.

Provide P/B
for Carbon Revolution Ltd.

Provide EV/S
for Carbon Revolution Ltd.

Provide EV/GP
for Carbon Revolution Ltd.

Provide EV/EBITDA
for Carbon Revolution Ltd.

Provide EV/EBIT
for Carbon Revolution Ltd.

Provide EV/OCF
for Carbon Revolution Ltd.

Provide EV/FCFF
for Carbon Revolution Ltd.

Provide EV/IC
for Carbon Revolution Ltd.

Show me price targets
for Carbon Revolution Ltd made by professional analysts.

What are the Revenue projections
for Carbon Revolution Ltd?

How accurate were the past Revenue estimates
for Carbon Revolution Ltd?

What are the Net Income projections
for Carbon Revolution Ltd?

How accurate were the past Net Income estimates
for Carbon Revolution Ltd?

What are the EPS projections
for Carbon Revolution Ltd?

How accurate were the past EPS estimates
for Carbon Revolution Ltd?

What are the EBIT projections
for Carbon Revolution Ltd?

How accurate were the past EBIT estimates
for Carbon Revolution Ltd?

Compare the revenue forecasts
for Carbon Revolution Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Carbon Revolution Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Carbon Revolution Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Carbon Revolution Ltd compared to its peers.

Compare the P/E ratios
of Carbon Revolution Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Carbon Revolution Ltd with its peers.

Analyze the financial leverage
of Carbon Revolution Ltd compared to its main competitors.

Show all profitability ratios
for Carbon Revolution Ltd.

Provide ROE
for Carbon Revolution Ltd.

Provide ROA
for Carbon Revolution Ltd.

Provide ROIC
for Carbon Revolution Ltd.

Provide ROCE
for Carbon Revolution Ltd.

Provide Gross Margin
for Carbon Revolution Ltd.

Provide Operating Margin
for Carbon Revolution Ltd.

Provide Net Margin
for Carbon Revolution Ltd.

Provide FCF Margin
for Carbon Revolution Ltd.

Show all solvency ratios
for Carbon Revolution Ltd.

Provide D/E Ratio
for Carbon Revolution Ltd.

Provide D/A Ratio
for Carbon Revolution Ltd.

Provide Interest Coverage Ratio
for Carbon Revolution Ltd.

Provide Altman Z-Score Ratio
for Carbon Revolution Ltd.

Provide Quick Ratio
for Carbon Revolution Ltd.

Provide Current Ratio
for Carbon Revolution Ltd.

Provide Cash Ratio
for Carbon Revolution Ltd.

What is the historical Revenue growth
over the last 5 years for Carbon Revolution Ltd?

What is the historical Net Income growth
over the last 5 years for Carbon Revolution Ltd?

What is the current Free Cash Flow
of Carbon Revolution Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for Carbon Revolution Ltd.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Revenue & Expenses Breakdown
Carbon Revolution Ltd

Balance Sheet Decomposition
Carbon Revolution Ltd

Current Assets 71.5m
Cash & Short-Term Investments 19.6m
Receivables 14.7m
Other Current Assets 37.2m
Non-Current Assets 86.9m
PP&E 70.1m
Intangibles 16.8m
Current Liabilities 45.6m
Accounts Payable 15.5m
Short-Term Debt 9.3m
Other Current Liabilities 20.8m
Non-Current Liabilities 97m
Long-Term Debt 78.2m
Other Non-Current Liabilities 18.8m
Efficiency

Earnings Waterfall
Carbon Revolution Ltd

Revenue
41.4m AUD
Cost of Revenue
-55.1m AUD
Gross Profit
-13.7m AUD
Operating Expenses
-35.2m AUD
Operating Income
-49m AUD
Other Expenses
-30.2m AUD
Net Income
-79.2m AUD

Free Cash Flow Analysis
Carbon Revolution Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

CBR Profitability Score
Profitability Due Diligence

Carbon Revolution Ltd's profitability score is 12/100. The higher the profitability score, the more profitable the company is.

Negative 1-Year Revenue Growth
Negative 3-Years Revenue Growth
Declining ROIC
Declining ROE
12/100
Profitability
Score

Carbon Revolution Ltd's profitability score is 12/100. The higher the profitability score, the more profitable the company is.

CBR Solvency Score
Solvency Due Diligence

Carbon Revolution Ltd's solvency score is 20/100. The higher the solvency score, the more solvent the company is.

Short-Term Solvency
Long-Term Solvency
Positive Net Debt
High D/E
20/100
Solvency
Score

Carbon Revolution Ltd's solvency score is 20/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

CBR Price Targets Summary
Carbon Revolution Ltd

There are no price targets for CBR.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for CBR?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for CBR 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
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Ownership

CBR Insider Trading
Buy and sell transactions by insiders

Cumulative Transactions Amount
Period Sold Bought Net
3 Months
6 Months
9 Months
12 Months
Why is insider trading important?

Profile

Carbon Revolution Ltd Logo
Carbon Revolution Ltd

Country

Australia

Industry

Auto Components

Market Cap

28.6m AUD

Dividend Yield

0%

Description

Carbon Revolution Ltd. engages in designing, manufacturing and marketing single piece carbon fibre wheels. The company is headquartered in Geelong, Victoria. The company went IPO on 2019-11-29. The firm is engaged in designing, manufacturing, and marketing single piece carbon fiber wheels. These wheels are used across a wide range of transportation industry including automotive, aerospace, and commercial use. The firm supplies its lightweight wheel technology to automotive manufacturers or Original Equipment Manufacturers (OEMs) around the world. The firm has approximately 11 programs underway with five OEMs.

Contact

VICTORIA
Geelong
Geelong Technology Precinct, 75 Pigdons Road, Waurn Ponds
+61352713500.0
www.carbonrev.com

IPO

2019-11-29

Employees

-

Officers

CEO, MD & Director
Mr. Jacob William Dingle
Chief Financial Officer
Mr. Gerard Buckle
Founder & CTO
Dr. Ashley James Denmead
Director of Operations
Mr. Andrew Higginbotham
Chief Technology Officer
Mr. Brett Gass
Gen. Counsel & Company Sec.
Mr. David Nock
Show More
Director of People & Culture
Mr. Tim J. Boyd
Investor Relations Officer
Andrew Keys
Show Less

See Also

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

The intrinsic value of one CBR stock under the Base Case scenario is 0.297 AUD.

Is CBR stock undervalued or overvalued?

Compared to the current market price of 0.135 AUD, Carbon Revolution Ltd is Undervalued by 55%.

Back to Top