Cbrain A/S
CSE:CBRAIN

Watchlist Manager
Cbrain A/S Logo
Cbrain A/S
CSE:CBRAIN
Watchlist
Price: 182.8 DKK -0.87% Market Closed
Market Cap: 3.7B DKK
Have any thoughts about
Cbrain A/S?
Write Note

Relative Value

The Relative Value of one CBRAIN stock under the Base Case scenario is 173.33 DKK. Compared to the current market price of 182.8 DKK, Cbrain A/S is Overvalued by 5%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

CBRAIN Relative Value
Base Case
173.33 DKK
Overvaluation 5%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
90
vs Industry
5
Median 3Y
19
Median 5Y
20.4
Industry
2.4
Forward
11.8
vs History
95
vs Industry
8
Median 3Y
83.1
Median 5Y
117.1
Industry
23.2
Forward
43.3
vs History
88
vs Industry
10
Median 3Y
61.9
Median 5Y
63.8
Industry
17.4
vs History
7
vs Industry
4
Median 3Y
172.4
Median 5Y
104.2
Industry
21.3
vs History
92
vs Industry
4
Median 3Y
21.1
Median 5Y
21.6
Industry
2.9
vs History
90
vs Industry
5
Median 3Y
18.9
Median 5Y
20.3
Industry
2.4
Forward
12
vs History
90
vs Industry
8
Median 3Y
21.7
Median 5Y
24.2
Industry
4.9
vs History
98
vs Industry
10
Median 3Y
57.1
Median 5Y
88.1
Industry
12.9
Forward
27.6
vs History
96
vs Industry
9
Median 3Y
62.9
Median 5Y
88.1
Industry
16.5
Forward
41.7
vs History
87
vs Industry
10
Median 3Y
63.1
Median 5Y
64.4
Industry
16.3
vs History
60
vs Industry
10
Median 3Y
87.1
Median 5Y
83.4
Industry
19
vs History
85
vs Industry
6
Median 3Y
13.7
Median 5Y
18.4
Industry
2.5

Multiples Across Competitors

CBRAIN Competitors Multiples
Cbrain A/S Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
DK
Cbrain A/S
CSE:CBRAIN
3.6B DKK 14.5 60.8 34.9 44.8
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
US
Salesforce Inc
NYSE:CRM
328.5B USD 8.8 55.4 29.8 44.2
DE
SAP SE
XETRA:SAP
276.2B EUR 8.3 97.4 30.3 35.3
US
Adobe Inc
NASDAQ:ADBE
196.8B USD 9.2 35.4 24.3 24.9
US
NCR Corp
LSE:0K45
187.9B USD 27.5 396.5 375.7 1 133.9
US
Intuit Inc
NASDAQ:INTU
180.2B USD 10.9 61.7 39.5 47.7
US
Palantir Technologies Inc
NYSE:PLTR
182.8B USD 69.1 383.6 448.2 488.2
US
Applovin Corp
NASDAQ:APP
114.4B USD 26.7 99.5 59.4 76.4
US
Cadence Design Systems Inc
NASDAQ:CDNS
82.7B USD 19 79.6 56.8 64.9
US
Synopsys Inc
NASDAQ:SNPS
75.6B USD 12.4 50.5 42.8 49.9
P/S Multiple
Revenue Growth P/S to Growth
DK
Cbrain A/S
CSE:CBRAIN
Average P/S: 21 283.4
14.5
96%
0.2
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
US
Salesforce Inc
NYSE:CRM
8.8
31%
0.3
DE
SAP SE
XETRA:SAP
8.3
37%
0.2
US
Adobe Inc
NASDAQ:ADBE
9.2
35%
0.3
US
N
NCR Corp
LSE:0K45
27.5
-40%
N/A
US
Intuit Inc
NASDAQ:INTU
10.9
44%
0.2
US
Palantir Technologies Inc
NYSE:PLTR
69.1
93%
0.7
US
Applovin Corp
NASDAQ:APP
26.7
106%
0.3
US
Cadence Design Systems Inc
NASDAQ:CDNS
19
47%
0.4
US
Synopsys Inc
NASDAQ:SNPS
12.4
34%
0.4
P/E Multiple
Earnings Growth P/E to Growth
DK
Cbrain A/S
CSE:CBRAIN
Average P/E: 132
60.8
144%
0.4
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
US
Salesforce Inc
NYSE:CRM
55.4
197%
0.3
DE
SAP SE
XETRA:SAP
97.4
41%
2.4
US
Adobe Inc
NASDAQ:ADBE
35.4
109%
0.3
US
N
NCR Corp
LSE:0K45
396.5
N/A N/A
US
Intuit Inc
NASDAQ:INTU
61.7
145%
0.4
US
Palantir Technologies Inc
NYSE:PLTR
383.6
533%
0.7
US
Applovin Corp
NASDAQ:APP
99.5
645%
0.2
US
Cadence Design Systems Inc
NASDAQ:CDNS
79.6
111%
0.7
US
Synopsys Inc
NASDAQ:SNPS
50.5
119%
0.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DK
Cbrain A/S
CSE:CBRAIN
Average EV/EBITDA: 114.2
34.9
90%
0.4
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
US
Salesforce Inc
NYSE:CRM
29.8
90%
0.3
DE
SAP SE
XETRA:SAP
30.3
71%
0.4
US
Adobe Inc
NASDAQ:ADBE
24.3
82%
0.3
US
N
NCR Corp
LSE:0K45
375.7
-29%
N/A
US
Intuit Inc
NASDAQ:INTU
39.5
111%
0.4
US
Palantir Technologies Inc
NYSE:PLTR
448.2
1 004%
0.4
US
Applovin Corp
NASDAQ:APP
59.4
261%
0.2
US
Cadence Design Systems Inc
NASDAQ:CDNS
56.8
102%
0.6
US
Synopsys Inc
NASDAQ:SNPS
42.8
114%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DK
Cbrain A/S
CSE:CBRAIN
Average EV/EBIT: 201
44.8
103%
0.4
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
US
Salesforce Inc
NYSE:CRM
44.2
170%
0.3
DE
SAP SE
XETRA:SAP
35.3
86%
0.4
US
Adobe Inc
NASDAQ:ADBE
24.9
79%
0.3
US
N
NCR Corp
LSE:0K45
1 133.9
120%
9.5
US
Intuit Inc
NASDAQ:INTU
47.7
152%
0.3
US
Palantir Technologies Inc
NYSE:PLTR
488.2
1 184%
0.4
US
Applovin Corp
NASDAQ:APP
76.4
425%
0.2
US
Cadence Design Systems Inc
NASDAQ:CDNS
64.9
112%
0.6
US
Synopsys Inc
NASDAQ:SNPS
49.9
131%
0.4

See Also

Discover More
Back to Top