Cbrain A/S
CSE:CBRAIN

Watchlist Manager
Cbrain A/S Logo
Cbrain A/S
CSE:CBRAIN
Watchlist
Price: 170.2 DKK 2.65% Market Closed
Market Cap: 3.4B DKK

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:

CBRAIN Intrinsic Value
146.39 DKK
Overvaluation 14%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Cbrain A/S

CBRAIN
Valuation History
HIDDEN
Show
Valuation History Unavailable

Historical valuation for CBRAIN cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
0%

Fundamental Analysis

Company Overview
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about CBRAIN?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about Cbrain A/S
Financials
Annual
Quarterly
TTM

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
Efficiency

Free Cash Flow Analysis
Cbrain A/S

Last Value
3-Years Average
FCF Margin
Conversion Rate

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
Fundamental Scores

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.

Positive Gross Profit
Exceptional 3-Year Average ROE
Positive Operating Income
Positive 3-Year Average ROIC
62/100
Profitability
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.

High Interest Coverage
High Altman Z-Score
Long-Term Solvency
Low D/E
86/100
Solvency
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

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

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.

Lowest
Price Target
151.5 DKK
11% Downside
Average
Price Target
153 DKK
10% Downside
Highest
Price Target
157.5 DKK
7% Downside
View Analyst Estimates
View Analyst Estimates

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 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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest
What is the Intrinsic Value of one CBRAIN stock?

The intrinsic value of one CBRAIN stock under the Base Case scenario is 146.39 DKK.

Is CBRAIN stock undervalued or overvalued?

Compared to the current market price of 170.2 DKK, Cbrain A/S is Overvalued by 14%.

Back to Top