
Crimson Wine Group Ltd
OTC:CWGL

Intrinsic Value
The intrinsic value of one
CWGL
stock under the Base Case scenario is
3.51
USD.
Compared to the current market price of 5.96 USD,
Crimson Wine Group Ltd
is
Overvalued by 41%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Crimson Wine Group Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Crimson Wine Group Ltd
Balance Sheet Decomposition
Crimson Wine Group Ltd
Current Assets | 100.2m |
Cash & Short-Term Investments | 26.3m |
Receivables | 7m |
Other Current Assets | 66.9m |
Non-Current Assets | 121.4m |
PP&E | 115.4m |
Intangibles | 5.5m |
Other Non-Current Assets | 450k |
Free Cash Flow Analysis
Crimson Wine Group Ltd
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Crimson Wine Group Ltd
Revenue
|
71.5m
USD
|
Cost of Revenue
|
-37.2m
USD
|
Gross Profit
|
34.3m
USD
|
Operating Expenses
|
-33.5m
USD
|
Operating Income
|
849k
USD
|
Other Expenses
|
162k
USD
|
Net Income
|
1m
USD
|
CWGL Profitability Score
Profitability Due Diligence
Crimson Wine Group Ltd's profitability score is 45/100. The higher the profitability score, the more profitable the company is.

Score
Crimson Wine Group Ltd's profitability score is 45/100. The higher the profitability score, the more profitable the company is.
CWGL Solvency Score
Solvency Due Diligence
Crimson Wine Group Ltd's solvency score is 71/100. The higher the solvency score, the more solvent the company is.

Score
Crimson Wine Group Ltd's solvency score is 71/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
CWGL Price Targets Summary
Crimson Wine Group Ltd
Dividends
Current shareholder yield for CWGL 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
CWGL
stock under the Base Case scenario is
3.51
USD.
Compared to the current market price of 5.96 USD,
Crimson Wine Group Ltd
is
Overvalued by 41%.