
Cbrain A/S
CSE:CBRAIN

Intrinsic Value
The intrinsic value of one
CBRAIN
stock under the Base Case scenario is
146.39
DKK.
Compared to the current market price of 170.2 DKK,
Cbrain A/S
is
Overvalued by 14%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Cbrain A/S
Fundamental Analysis


Revenue & Expenses Breakdown
Cbrain A/S
Balance Sheet Decomposition
Cbrain A/S
Current Assets | 89.7m |
Cash & Short-Term Investments | 22.3m |
Receivables | 67.4m |
Non-Current Assets | 302.7m |
PP&E | 234.1m |
Intangibles | 67.7m |
Other Non-Current Assets | 950k |
Free Cash Flow Analysis
Cbrain A/S
DKK | |
Free Cash Flow | DKK |
Earnings Waterfall
Cbrain A/S
Revenue
|
267.8m
DKK
|
Cost of Revenue
|
-41.6m
DKK
|
Gross Profit
|
226.2m
DKK
|
Operating Expenses
|
-137.8m
DKK
|
Operating Income
|
88.3m
DKK
|
Other Expenses
|
-23.5m
DKK
|
Net Income
|
64.8m
DKK
|
CBRAIN Profitability Score
Profitability Due Diligence
Cbrain A/S's profitability score is 62/100. The higher the profitability score, the more profitable the company is.

Score
Cbrain A/S's profitability score is 62/100. The higher the profitability score, the more profitable the company is.
CBRAIN Solvency Score
Solvency Due Diligence
Cbrain A/S's solvency score is 86/100. The higher the solvency score, the more solvent the company is.

Score
Cbrain A/S's solvency score is 86/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
CBRAIN Price Targets Summary
Cbrain A/S
According to Wall Street analysts, the average 1-year price target for
CBRAIN
is 153 DKK
with a low forecast of 151.5 DKK and a high forecast of 157.5 DKK.
Dividends
Current shareholder yield for CBRAIN 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?
The intrinsic value of one
CBRAIN
stock under the Base Case scenario is
146.39
DKK.
Compared to the current market price of 170.2 DKK,
Cbrain A/S
is
Overvalued by 14%.