First Time Loading...

Cbrain A/S
CSE:CBRAIN

Watchlist Manager
Cbrain A/S Logo
Cbrain A/S
CSE:CBRAIN
Watchlist
Price: 287 DKK -0.17% Market Closed
Updated: May 11, 2024
Section:
 

Relative Value

The Relative Value of one CBRAIN stock under the Base Case scenario is 219.76 DKK. Compared to the current market price of 287 DKK, Cbrain A/S is Overvalued by 23%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

CBRAIN Relative Value
Base Case
219.76 DKK
Overvaluation 23%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

23.5
P/S
P/S
Price to Sales
23.5
vs History
34
vs Industry
4
Median 3Y
22.9
Median 5Y
20.4
Industry
2.3
Forward
18.3
More Details
88.9
P/E
P/E
Price to Earnings
88.9
vs History
61
vs Industry
7
Median 3Y
89.8
Median 5Y
133
Industry
24.3
Forward
61.2
More Details
65.1
P/OCF
P/OCF
Price to OCF
65.1
vs History
47
vs Industry
9
Median 3Y
81.5
Median 5Y
63.5
Industry
17.4
More Details
162.7
P/FCFE
P/FCFE
Price to FCFE
162.7
vs History
12
vs Industry
4
Median 3Y
103.4
Median 5Y
88.5
Industry
22.4
More Details
24.5
P/B
P/B
Price to Book Value
24.5
vs History
38
vs Industry
3
Median 3Y
23.9
Median 5Y
21.6
Industry
2.7
More Details
23.6
EV/S
EV/S
Enterprise Value to Sales
23.6
vs History
34
vs Industry
5
Median 3Y
23.1
Median 5Y
20.1
Industry
2.3
Forward
18.4
More Details
28.1
EV/GP
EV/GP
Enterprise Value to Gross Profit
28.1
vs History
36
vs Industry
7
Median 3Y
26.8
Median 5Y
23.7
Industry
4.8
More Details
53.1
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
53.1
vs History
85
vs Industry
8
Median 3Y
69.8
Median 5Y
98.6
Industry
13.2
Forward
40
More Details
66.2
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
66.2
vs History
65
vs Industry
8
Median 3Y
71.3
Median 5Y
98.6
Industry
16.8
Forward
48.7
More Details
65.5
EV/OCF
EV/OCF
Enterprise Value to OCF
65.5
vs History
44
vs Industry
8
Median 3Y
80.9
Median 5Y
64
Industry
15.9
More Details
66.1
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
66.1
vs History
49
vs Industry
8
Median 3Y
83.1
Median 5Y
66.1
Industry
18.7
More Details
17.2
EV/IC
EV/IC
Enterprise Value to IC
17.2
vs History
52
vs Industry
5
Median 3Y
17.6
Median 5Y
17.6
Industry
2.4
More Details

Multiples Across Competitors

CBRAIN Competitors Multiples
Cbrain A/S Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
DK
Cbrain A/S
CSE:CBRAIN
5.6B DKK 23.5 88.9 53.1 66.2
US
Ezenia! Inc
OTC:EZEN
789.1B USD 325 533 -251 383.2 -254 217.5 -246 745.2
US
Advant-e Corp
OTC:ADVC
670.7B USD 66 369.3 335 223.2 201 163.8 221 259.6
US
Salesforce Inc
NYSE:CRM
268.2B USD 7.7 64.8 26.3 43.7
DE
SAP SE
XETRA:SAP
205.5B EUR 6.5 42.5 24.9 29.8
US
Adobe Inc
NASDAQ:ADBE
218.5B USD 11 45.5 27.3 30.7
US
Intuit Inc
NASDAQ:INTU
177.1B USD 11.7 63.9 42.8 52.3
US
Synopsys Inc
NASDAQ:SNPS
84.8B USD 13.8 60.3 50.3 59.3
US
Cadence Design Systems Inc
NASDAQ:CDNS
78.1B USD 19.1 74.6 57.3 64.5
US
Workday Inc
NASDAQ:WDAY
65.2B USD 9 47.2 129.8 329.8
CA
Constellation Software Inc
TSX:CSU
79.2B CAD 6.9 102.5 26.8 49.8
EV/EBITDA Multiple
EBITDA Growth
DK
Cbrain A/S
CSE:CBRAIN
Average EV/EBITDA: 20 160.2
53.1
115%
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -254 217.5 N/A
US
A
Advant-e Corp
OTC:ADVC
201 163.8
N/A
US
Salesforce Inc
NYSE:CRM
26.3
70%
DE
SAP SE
XETRA:SAP
24.9
64%
US
Adobe Inc
NASDAQ:ADBE
27.3
69%
US
Intuit Inc
NASDAQ:INTU
42.8
123%
US
Synopsys Inc
NASDAQ:SNPS
50.3
130%
US
Cadence Design Systems Inc
NASDAQ:CDNS
57.3
107%
US
Workday Inc
NASDAQ:WDAY
129.8
652%
CA
Constellation Software Inc
TSX:CSU
26.8
N/A
EV/EBIT Multiple
EBIT Growth
DK
Cbrain A/S
CSE:CBRAIN
Average EV/EBIT: 22 198.6
66.2
131%
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -246 745.2 N/A
US
A
Advant-e Corp
OTC:ADVC
221 259.6
N/A
US
Salesforce Inc
NYSE:CRM
43.7
179%
DE
SAP SE
XETRA:SAP
29.8
79%
US
Adobe Inc
NASDAQ:ADBE
30.7
79%
US
Intuit Inc
NASDAQ:INTU
52.3
166%
US
Synopsys Inc
NASDAQ:SNPS
59.3
144%
US
Cadence Design Systems Inc
NASDAQ:CDNS
64.5
123%
US
Workday Inc
NASDAQ:WDAY
329.8
1 591%
CA
Constellation Software Inc
TSX:CSU
49.8
N/A

See Also

Summary
CBRAIN intrinsic value, competitors valuation, and company profile.
DCF Valuation
CBRAIN stock valuation using Discount Cash Flow valuation method.
Relative Valuation
CBRAIN stock valuation using valuation multiples.
Wall Street Estimates
CBRAIN price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
CBRAIN stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 136,200+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.