B

Brain+ A/S
CSE:BRAINP

Watchlist Manager
Brain+ A/S
CSE:BRAINP
Watchlist
Price: 0.0096 DKK Market Closed
Market Cap: 10.9m DKK

Intrinsic Value

The intrinsic value of one BRAINP stock under the Base Case scenario is 0.0066 DKK. Compared to the current market price of 0.0096 DKK, Brain+ A/S is Overvalued by 31%.

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

BRAINP Intrinsic Value
0.0066 DKK
Overvaluation 31%
Intrinsic Value
Price
B
Worst Case
Base Case
Best Case

Valuation History
Brain+ A/S

What is Valuation History?
Ask AI Assistant
What other research platforms think about BRAINP?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is BRAINP valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Brain+ A/S.

Explain Valuation
Compare BRAINP to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about BRAINP?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Revenue & Expenses Breakdown
Brain+ A/S

Balance Sheet Decomposition
Brain+ A/S

Current Assets 826.2k
Cash & Short-Term Investments 57.4k
Receivables 768.8k
Non-Current Assets 32.3m
Long-Term Investments 90.2k
Intangibles 32.2m
Other Non-Current Assets -100
Current Liabilities 5.4m
Accounts Payable 1.8m
Other Current Liabilities 3.6m
Non-Current Liabilities 16.7m
Other Non-Current Liabilities 16.7m
Efficiency

Free Cash Flow Analysis
Brain+ A/S

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Brain+ A/S

Revenue
2.5m DKK
Cost of Revenue
-3.5m DKK
Gross Profit
-1m DKK
Operating Expenses
-10.6m DKK
Operating Income
-11.7m DKK
Other Expenses
-384.9k DKK
Net Income
-12m DKK
Fundamental Scores

BRAINP Profitability Score
Profitability Due Diligence

Brain+ A/S's profitability score is 15/100. The higher the profitability score, the more profitable the company is.

Negative 3Y Average Gross Margin
Negative 3Y Average Net Margin
Negative Gross Margin
Negative 3Y Average Operating Margin
15/100
Profitability
Score

Brain+ A/S's profitability score is 15/100. The higher the profitability score, the more profitable the company is.

BRAINP Solvency Score
Solvency Due Diligence

Brain+ A/S's solvency score is 48/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Low Altman Z-Score
Short-Term Solvency
48/100
Solvency
Score

Brain+ A/S's solvency score is 48/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

BRAINP Price Targets Summary
Brain+ A/S

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

Dividends

Brain+ A/S
does not pay dividends
Shareholder Yield

Current shareholder yield for BRAINP 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 BRAINP stock?

The intrinsic value of one BRAINP stock under the Base Case scenario is 0.0066 DKK.

Is BRAINP stock undervalued or overvalued?

Compared to the current market price of 0.0096 DKK, Brain+ A/S is Overvalued by 31%.

Back to Top