
Cerillion PLC
LSE:CER

Intrinsic Value
The intrinsic value of one
CER
stock under the Base Case scenario is
1 055.64
GBX.
Compared to the current market price of 1 335 GBX,
Cerillion PLC
is
Overvalued by 21%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Cerillion PLC
Fundamental Analysis


Revenue & Expenses Breakdown
Cerillion PLC
Balance Sheet Decomposition
Cerillion PLC
Current Assets | 47.4m |
Cash & Short-Term Investments | 29.9m |
Receivables | 15.2m |
Other Current Assets | 2.3m |
Non-Current Assets | 15.7m |
PP&E | 2.7m |
Intangibles | 4.7m |
Other Non-Current Assets | 8.3m |
Free Cash Flow Analysis
Cerillion PLC
GBP | |
Free Cash Flow | GBP |
Earnings Waterfall
Cerillion PLC
Revenue
|
43.8m
GBP
|
Cost of Revenue
|
-8.5m
GBP
|
Gross Profit
|
35.2m
GBP
|
Operating Expenses
|
-15.6m
GBP
|
Operating Income
|
19.6m
GBP
|
Other Expenses
|
-4.3m
GBP
|
Net Income
|
15.3m
GBP
|
CER Profitability Score
Profitability Due Diligence
Cerillion PLC's profitability score is 83/100. The higher the profitability score, the more profitable the company is.

Score
Cerillion PLC's profitability score is 83/100. The higher the profitability score, the more profitable the company is.
CER Solvency Score
Solvency Due Diligence
Cerillion PLC's solvency score is 99/100. The higher the solvency score, the more solvent the company is.

Score
Cerillion PLC's solvency score is 99/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
CER Price Targets Summary
Cerillion PLC
According to Wall Street analysts, the average 1-year price target for
CER
is 2 087.81 GBX
with a low forecast of 1 696.8 GBX and a high forecast of 2 467.5 GBX.
Dividends
Current shareholder yield for CER 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
CER
stock under the Base Case scenario is
1 055.64
GBX.
Compared to the current market price of 1 335 GBX,
Cerillion PLC
is
Overvalued by 21%.