Cyan AG
XETRA:CYR

Watchlist Manager
Cyan AG Logo
Cyan AG
XETRA:CYR
Watchlist
Price: 2.72 EUR 3.03%
Market Cap: 51.4m EUR
Have any thoughts about
Cyan AG?
Write Note

Intrinsic Value

The intrinsic value of one CYR stock under the Base Case scenario is 2.3 EUR. Compared to the current market price of 2.72 EUR, Cyan AG is Overvalued by 15%.

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

CYR Intrinsic Value
2.3 EUR
Overvaluation 15%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Cyan AG

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

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for CYR cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about CYR?
Bearish
Neutral
Bullish

Fundamental Analysis

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 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:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about Cyan AG

Provide an overview of the primary business activities
of Cyan AG.

What unique competitive advantages
does Cyan AG hold over its rivals?

What risks and challenges
does Cyan AG face in the near future?

Has there been any significant insider trading activity
in Cyan AG recently?

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

Show all valuation multiples
for Cyan AG.

Provide P/S
for Cyan AG.

Provide P/E
for Cyan AG.

Provide P/OCF
for Cyan AG.

Provide P/FCFE
for Cyan AG.

Provide P/B
for Cyan AG.

Provide EV/S
for Cyan AG.

Provide EV/GP
for Cyan AG.

Provide EV/EBITDA
for Cyan AG.

Provide EV/EBIT
for Cyan AG.

Provide EV/OCF
for Cyan AG.

Provide EV/FCFF
for Cyan AG.

Provide EV/IC
for Cyan AG.

Show me price targets
for Cyan AG made by professional analysts.

What are the Revenue projections
for Cyan AG?

How accurate were the past Revenue estimates
for Cyan AG?

What are the Net Income projections
for Cyan AG?

How accurate were the past Net Income estimates
for Cyan AG?

What are the EPS projections
for Cyan AG?

How accurate were the past EPS estimates
for Cyan AG?

What are the EBIT projections
for Cyan AG?

How accurate were the past EBIT estimates
for Cyan AG?

Compare the revenue forecasts
for Cyan AG with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Cyan AG and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Cyan AG against its competitors.

Analyze the profit margins
(gross, operating, and net) of Cyan AG compared to its peers.

Compare the P/E ratios
of Cyan AG against its peers.

Discuss the investment returns and shareholder value creation
comparing Cyan AG with its peers.

Analyze the financial leverage
of Cyan AG compared to its main competitors.

Show all profitability ratios
for Cyan AG.

Provide ROE
for Cyan AG.

Provide ROA
for Cyan AG.

Provide ROIC
for Cyan AG.

Provide ROCE
for Cyan AG.

Provide Gross Margin
for Cyan AG.

Provide Operating Margin
for Cyan AG.

Provide Net Margin
for Cyan AG.

Provide FCF Margin
for Cyan AG.

Show all solvency ratios
for Cyan AG.

Provide D/E Ratio
for Cyan AG.

Provide D/A Ratio
for Cyan AG.

Provide Interest Coverage Ratio
for Cyan AG.

Provide Altman Z-Score Ratio
for Cyan AG.

Provide Quick Ratio
for Cyan AG.

Provide Current Ratio
for Cyan AG.

Provide Cash Ratio
for Cyan AG.

What is the historical Revenue growth
over the last 5 years for Cyan AG?

What is the historical Net Income growth
over the last 5 years for Cyan AG?

What is the current Free Cash Flow
of Cyan AG?

Discuss the annual earnings per share (EPS)
trend over the past five years for Cyan AG.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Cyan AG

Current Assets 5.4m
Cash & Short-Term Investments 1.4m
Receivables 4m
Non-Current Assets 29.1m
PP&E 2.1m
Intangibles 27m
Other Non-Current Assets 7k
Current Liabilities 2.5m
Accounts Payable 1.9m
Other Current Liabilities 620k
Non-Current Liabilities 2.3m
Long-Term Debt 1.9m
Other Non-Current Liabilities 402k
Efficiency

Earnings Waterfall
Cyan AG

Revenue
4.2m EUR
Cost of Revenue
1.2m EUR
Gross Profit
5.4m EUR
Operating Expenses
-6.8m EUR
Operating Income
-1.4m EUR
Other Expenses
-13.8m EUR
Net Income
-15.2m EUR

Free Cash Flow Analysis
Cyan AG

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

CYR Profitability Score
Profitability Due Diligence

Cyan AG's profitability score is 25/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Exceptional Revenue Growth Forecast
ROIC is Increasing
Low ROIC
25/100
Profitability
Score

Cyan AG's profitability score is 25/100. The higher the profitability score, the more profitable the company is.

CYR Solvency Score
Solvency Due Diligence

Cyan AG's solvency score is 64/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Long-Term Solvency
Low D/E
Short-Term Solvency
64/100
Solvency
Score

Cyan AG's solvency score is 64/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

CYR Price Targets Summary
Cyan AG

Wall Street analysts forecast CYR stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for CYR is 3.1 EUR with a low forecast of 2.24 EUR and a high forecast of 4.04 EUR.

Lowest
Price Target
2.24 EUR
18% Downside
Average
Price Target
3.1 EUR
14% Upside
Highest
Price Target
4.04 EUR
49% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for CYR?

Click here to dive deeper.

Dividends

Cyan AG
does not pay dividends
Shareholder Yield

Current shareholder yield for CYR 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

Ownership

CYR Insider Trading
Buy and sell transactions by insiders

Cumulative Transactions Amount
Period Sold Bought Net
3 Months
6 Months
9 Months
12 Months
Why is insider trading important?

Profile

Cyan AG Logo
Cyan AG

Country

Germany

Industry

Technology

Market Cap

54.9m EUR

Dividend Yield

0%

Description

cyan AG is a holding company, which engages in the provision of security solutions. The company is headquartered in Muenchen, Bayern and currently employs 148 full-time employees. The company went IPO on 2018-03-28. The firm provides white labeled security solutions that are individually tailored to the business partners and directly integrated into their existing data center. Its main goal is to protect the mobile-end devices from cyber attacks while surfing through the Internet. The Company’s customers are network operators, virtual network operators, governments, as well as banks and insurance groups. In addition, the Company operates with its own research and development centers in Czech Republic and Poland, as well as collaborates with universities and international institutes and financials, such as social organizations. The firm is active in Germany.

Contact

BAYERN
Muenchen
Theatinerstrasse 11
+4989710422073.0
www.cyansecurity.com

IPO

2018-03-28

Employees

148

Officers

CTO & Member of Executive Board
Mr. Markus Cserna
Chairman of the Management Board & CEO
Mr. Thomas Kicker
Head of HR, Legal & Office Management
. Karin
Marketing Manager
. Birgit
Head of Development & Engineering
. Alexander
Managing Director of APAC
. Ilja

See Also

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

The intrinsic value of one CYR stock under the Base Case scenario is 2.3 EUR.

Is CYR stock undervalued or overvalued?

Compared to the current market price of 2.72 EUR, Cyan AG is Overvalued by 15%.

Back to Top