CDGP Intrinsic Valuation and Fundamental Analysis - Chapel Down Group PLC - Alpha Spread
C

Chapel Down Group PLC
LSE:CDGP

Watchlist Manager
Chapel Down Group PLC
LSE:CDGP
Watchlist
Price: 51 GBX 2% Market Closed
Market Cap: 87.5m GBX
Have any thoughts about
Chapel Down Group PLC?
Write Note

Intrinsic Value

The intrinsic value of one CDGP stock under the Base Case scenario is 39.41 GBX. Compared to the current market price of 51 GBX, Chapel Down Group PLC is Overvalued by 23%.

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

CDGP Intrinsic Value
39.41 GBX
Overvaluation 23%
Intrinsic Value
Price
C
Worst Case
Base Case
Best Case

Valuation Backtest
Chapel Down Group PLC

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling CDGP based on its intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?
How do you feel about CDGP?
Bearish
Neutral
Bullish

Fundamental Analysis

Summary

 

 

 

 

View All Risks & Rewards
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Wall St Estimates
Price Target
Loading
Revenue Forecast
Operating Income Forecast
Earnings Forecast
No Indicators Selected
Select Indicators
Investor Returns
Shareholder Yield
Dividend Safety
Dividend Yield
Dividend Payout Ratio
Buyback Yield
Debt Paydown Yield
No Indicators Selected
Select 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:

AI Assistant
AI Assistant
Ask me anything about Chapel Down Group PLC

Provide an overview of the primary business activities
of Chapel Down Group PLC.

What unique competitive advantages
does Chapel Down Group PLC hold over its rivals?

What risks and challenges
does Chapel Down Group PLC face in the near future?

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

Show all valuation multiples
for Chapel Down Group PLC.

Provide P/S
for Chapel Down Group PLC.

Provide P/E
for Chapel Down Group PLC.

Provide P/OCF
for Chapel Down Group PLC.

Provide P/FCFE
for Chapel Down Group PLC.

Provide P/B
for Chapel Down Group PLC.

Provide EV/S
for Chapel Down Group PLC.

Provide EV/GP
for Chapel Down Group PLC.

Provide EV/EBITDA
for Chapel Down Group PLC.

Provide EV/EBIT
for Chapel Down Group PLC.

Provide EV/OCF
for Chapel Down Group PLC.

Provide EV/FCFF
for Chapel Down Group PLC.

Provide EV/IC
for Chapel Down Group PLC.

What are the Revenue projections
for Chapel Down Group PLC?

How accurate were the past Revenue estimates
for Chapel Down Group PLC?

What are the Net Income projections
for Chapel Down Group PLC?

How accurate were the past Net Income estimates
for Chapel Down Group PLC?

What are the EPS projections
for Chapel Down Group PLC?

How accurate were the past EPS estimates
for Chapel Down Group PLC?

What are the EBIT projections
for Chapel Down Group PLC?

How accurate were the past EBIT estimates
for Chapel Down Group PLC?

Compare the revenue forecasts
for Chapel Down Group PLC with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Chapel Down Group PLC and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Chapel Down Group PLC against its competitors.

Analyze the profit margins
(gross, operating, and net) of Chapel Down Group PLC compared to its peers.

Compare the P/E ratios
of Chapel Down Group PLC against its peers.

Discuss the investment returns and shareholder value creation
comparing Chapel Down Group PLC with its peers.

Analyze the financial leverage
of Chapel Down Group PLC compared to its main competitors.

Show all profitability ratios
for Chapel Down Group PLC.

Provide ROE
for Chapel Down Group PLC.

Provide ROA
for Chapel Down Group PLC.

Provide ROIC
for Chapel Down Group PLC.

Provide ROCE
for Chapel Down Group PLC.

Provide Gross Margin
for Chapel Down Group PLC.

Provide Operating Margin
for Chapel Down Group PLC.

Provide Net Margin
for Chapel Down Group PLC.

Provide FCF Margin
for Chapel Down Group PLC.

Show all solvency ratios
for Chapel Down Group PLC.

Provide D/E Ratio
for Chapel Down Group PLC.

Provide D/A Ratio
for Chapel Down Group PLC.

Provide Interest Coverage Ratio
for Chapel Down Group PLC.

Provide Altman Z-Score Ratio
for Chapel Down Group PLC.

Provide Quick Ratio
for Chapel Down Group PLC.

Provide Current Ratio
for Chapel Down Group PLC.

Provide Cash Ratio
for Chapel Down Group PLC.

What is the historical Revenue growth
over the last 5 years for Chapel Down Group PLC?

What is the historical Net Income growth
over the last 5 years for Chapel Down Group PLC?

What is the current Free Cash Flow
of Chapel Down Group PLC?

Discuss the annual earnings per share (EPS)
trend over the past five years for Chapel Down Group PLC.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Revenue & Expenses Breakdown
Chapel Down Group PLC

Balance Sheet Decomposition
Chapel Down Group PLC

Current Assets 28.6m
Cash & Short-Term Investments 1.1m
Receivables 3.2m
Other Current Assets 24.3m
Non-Current Assets 24.1m
PP&E 24.1m
Intangibles 26.6k
Current Liabilities 3.1m
Accounts Payable 2.7m
Other Current Liabilities 392.8k
Non-Current Liabilities 15m
Long-Term Debt 14.2m
Other Non-Current Liabilities 809.5k
Efficiency

Earnings Waterfall
Chapel Down Group PLC

Revenue
15m GBP
Cost of Revenue
-7.2m GBP
Gross Profit
7.8m GBP
Operating Expenses
-7.3m GBP
Operating Income
501.1k GBP
Other Expenses
503.1k GBP
Net Income
1m GBP

Free Cash Flow Analysis
Chapel Down Group PLC

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

CDGP Profitability Score
Profitability Due Diligence

Chapel Down Group PLC's profitability score is 45/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Revenue Growth Forecast
Negative 1-Year Revenue Growth
Positive Operating Income
45/100
Profitability
Score

Chapel Down Group PLC's profitability score is 45/100. The higher the profitability score, the more profitable the company is.

CDGP Solvency Score
Solvency Due Diligence

Chapel Down Group PLC's solvency score is 59/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Short-Term Solvency
Long-Term Solvency
Low D/E
59/100
Solvency
Score

Chapel Down Group PLC's solvency score is 59/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

CDGP Price Targets Summary
Chapel Down Group PLC

There are no price targets for CDGP.
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 CDGP?

Click here to dive deeper.

Dividends

Chapel Down Group PLC
does not pay dividends
Shareholder Yield

Current shareholder yield for CDGP 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
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Profile

Chapel Down Group PLC

Country

United Kingdom

Industry

Beverages

Market Cap

85.8m GBP

Dividend Yield

0%

Description

Chapel Down Group Plc is a holding company, which engages in the business of producing and selling alcoholic beverages. The company is headquartered in Ashford, Kent and currently employs 68 full-time employees. The company went IPO on 2003-07-09. The firm is engaged in producing sparkling and still wines, grown in the chalky terroir of the North Downs of Kent. The company offers a range of sparkling wines, still wines, white wines, rose wines, red wine, mixed cases, gin, vodka, English aperitif and cocktail sets. Its range of sparkling wine include Brut NV, English Rose NV, Bacchus 2021, English Sparkling Intro Case, Rose Brut NV, Three Graces 2016, and others. The firm offers a range of still wine, including Flint Dry 2021, Bacchus 2021, English Rose 2021, Kit's Coty Bacchus 2020, Kit's Coty Estate Chardonnay 2020, Discovery Series Tenterden Estate Bacchus 2020, Discovery Series Pinot Blanc 2018, Discovery Series Pinot Noir Rose 2020 and No’6. Syrah 2020 By Domaine Gayda. The firm also offers gift boxed bottles, magnums and jeroboams and accessories.

Contact

KENT
Ashford
Level 2, Civic Centre, Tannery Lane
+441580763033
www.chapeldown.com

IPO

2003-07-09

Employees

68

Officers

See Also

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

The intrinsic value of one CDGP stock under the Base Case scenario is 39.41 GBX.

Is CDGP stock undervalued or overvalued?

Compared to the current market price of 51 GBX, Chapel Down Group PLC is Overvalued by 23%.

Back to Top