
Cbrain A/S
CSE:CBRAIN

Intrinsic Value
The intrinsic value of one
CBRAIN
stock under the Base Case scenario is
158.55
DKK.
Compared to the current market price of 196.6 DKK,
Cbrain A/S
is
Overvalued by 19%.
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 | 95.7m |
Cash & Short-Term Investments | 1.7m |
Receivables | 94m |
Non-Current Assets | 276.1m |
PP&E | 208.8m |
Intangibles | 66.4m |
Other Non-Current Assets | 799k |
Free Cash Flow Analysis
Cbrain A/S
DKK | |
Free Cash Flow | DKK |
Earnings Waterfall
Cbrain A/S
Revenue
|
246.6m
DKK
|
Cost of Revenue
|
-39.7m
DKK
|
Gross Profit
|
206.9m
DKK
|
Operating Expenses
|
-126m
DKK
|
Operating Income
|
80.9m
DKK
|
Other Expenses
|
-22.1m
DKK
|
Net Income
|
58.8m
DKK
|
CBRAIN Profitability Score
Profitability Due Diligence
Cbrain A/S's profitability score is 63/100. The higher the profitability score, the more profitable the company is.

Score
Cbrain A/S's profitability score is 63/100. The higher the profitability score, the more profitable the company is.
CBRAIN Solvency Score
Solvency Due Diligence
Cbrain A/S's solvency score is 76/100. The higher the solvency score, the more solvent the company is.

Score
Cbrain A/S's solvency score is 76/100. 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 201.45 DKK
with a low forecast of 191.9 DKK and a high forecast of 215.25 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
158.55
DKK.
Compared to the current market price of 196.6 DKK,
Cbrain A/S
is
Overvalued by 19%.