C

Carbonxt Group Ltd
ASX:CG1

Watchlist Manager
Carbonxt Group Ltd
ASX:CG1
Watchlist
Price: 0.089 AUD
Market Cap: 37.3m AUD

Intrinsic Value

CG1 doesn't have a meaningful market cap.

The intrinsic value of one CG1 stock under the Base Case scenario is 0.049 AUD. Compared to the current market price of 0.089 AUD, Carbonxt Group Ltd is Overvalued by 45%.

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

CG1 Intrinsic Value
0.049 AUD
Overvaluation 45%
Intrinsic Value
Price
C
Worst Case
Base Case
Best Case

Valuation History
Carbonxt Group Ltd

What is Valuation History?
Compare CG1 to

Fundamental Analysis

Company Overview
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about CG1?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about Carbonxt Group Ltd
Financials
Annual
Quarterly
TTM

Balance Sheet Decomposition
Carbonxt Group Ltd

Current Assets 4.6m
Cash & Short-Term Investments 480.7k
Receivables 2.9m
Other Current Assets 1.2m
Non-Current Assets 27.7m
Long-Term Investments 12m
PP&E 10.4m
Intangibles 5.3m
Other Non-Current Assets -100
Efficiency

Free Cash Flow Analysis
Carbonxt Group Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Carbonxt Group Ltd

Revenue
16.2m AUD
Cost of Revenue
-7.7m AUD
Gross Profit
8.5m AUD
Operating Expenses
-11.3m AUD
Operating Income
-2.8m AUD
Other Expenses
-3.9m AUD
Net Income
-6.8m AUD
Fundamental Scores

CG1 Profitability Score
Profitability Due Diligence

Carbonxt Group Ltd's profitability score is 22/100. The higher the profitability score, the more profitable the company is.

ROIC is Increasing
Exceptional Gross Margin
Sustainable 3Y Average Gross Margin
Gross Margin is Increasing
22/100
Profitability
Score

Carbonxt Group Ltd's profitability score is 22/100. The higher the profitability score, the more profitable the company is.

CG1 Solvency Score
Solvency Due Diligence

Carbonxt Group Ltd's solvency score is 39/100. The higher the solvency score, the more solvent the company is.

Low D/E
Negative Net Debt
Long-Term Solvency
Short-Term Solvency
39/100
Solvency
Score

Carbonxt Group Ltd's solvency score is 39/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

CG1 Price Targets Summary
Carbonxt Group Ltd

There are no price targets for CG1.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Dividends

Carbonxt Group Ltd
does not pay dividends
Shareholder Yield

Current shareholder yield for CG1 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

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one CG1 stock?

The intrinsic value of one CG1 stock under the Base Case scenario is 0.049 AUD.

Is CG1 stock undervalued or overvalued?

Compared to the current market price of 0.089 AUD, Carbonxt Group Ltd is Overvalued by 45%.

Back to Top