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 12, 2024

Intrinsic Value

cBrain A/S engages in the provision of information technology solutions. [ Read More ]

The intrinsic value of one CBRAIN stock under the Base Case scenario is 184.69 DKK. Compared to the current market price of 287 DKK, Cbrain A/S is Overvalued by 36%.

Key Points:
CBRAIN Intrinsic Value
Base Case
184.69 DKK
Overvaluation 36%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Cbrain A/S

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

Run backtest to discover the historical profit from buying and selling CBRAIN stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
Cbrain A/S

Provide an overview of the primary business activities
of Cbrain A/S.

What unique competitive advantages
does Cbrain A/S hold over its rivals?

What risks and challenges
does Cbrain A/S face in the near future?

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

Show all valuation multiples
for Cbrain A/S.

Provide P/S
for Cbrain A/S.

Provide P/E
for Cbrain A/S.

Provide P/OCF
for Cbrain A/S.

Provide P/FCFE
for Cbrain A/S.

Provide P/B
for Cbrain A/S.

Provide EV/S
for Cbrain A/S.

Provide EV/GP
for Cbrain A/S.

Provide EV/EBITDA
for Cbrain A/S.

Provide EV/EBIT
for Cbrain A/S.

Provide EV/OCF
for Cbrain A/S.

Provide EV/FCFF
for Cbrain A/S.

Provide EV/IC
for Cbrain A/S.

Show me price targets
for Cbrain A/S made by professional analysts.

What are the Revenue projections
for Cbrain A/S?

How accurate were the past Revenue estimates
for Cbrain A/S?

What are the Net Income projections
for Cbrain A/S?

How accurate were the past Net Income estimates
for Cbrain A/S?

What are the EPS projections
for Cbrain A/S?

How accurate were the past EPS estimates
for Cbrain A/S?

What are the EBIT projections
for Cbrain A/S?

How accurate were the past EBIT estimates
for Cbrain A/S?

Compare the revenue forecasts
for Cbrain A/S with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Cbrain A/S and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Cbrain A/S against its competitors.

Analyze the profit margins
(gross, operating, and net) of Cbrain A/S compared to its peers.

Compare the P/E ratios
of Cbrain A/S against its peers.

Discuss the investment returns and shareholder value creation
comparing Cbrain A/S with its peers.

Analyze the financial leverage
of Cbrain A/S compared to its main competitors.

Show all profitability ratios
for Cbrain A/S.

Provide ROE
for Cbrain A/S.

Provide ROA
for Cbrain A/S.

Provide ROIC
for Cbrain A/S.

Provide ROCE
for Cbrain A/S.

Provide Gross Margin
for Cbrain A/S.

Provide Operating Margin
for Cbrain A/S.

Provide Net Margin
for Cbrain A/S.

Provide FCF Margin
for Cbrain A/S.

Show all solvency ratios
for Cbrain A/S.

Provide D/E Ratio
for Cbrain A/S.

Provide D/A Ratio
for Cbrain A/S.

Provide Interest Coverage Ratio
for Cbrain A/S.

Provide Altman Z-Score Ratio
for Cbrain A/S.

Provide Quick Ratio
for Cbrain A/S.

Provide Current Ratio
for Cbrain A/S.

Provide Cash Ratio
for Cbrain A/S.

What is the historical Revenue growth
over the last 5 years for Cbrain A/S?

What is the historical Net Income growth
over the last 5 years for Cbrain A/S?

What is the current Free Cash Flow
of Cbrain A/S?

Discuss the annual earnings per share (EPS)
trend over the past five years for Cbrain A/S.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Cbrain A/S

Current Assets 63.9m
Cash & Short-Term Investments 9.2m
Receivables 54.7m
Non-Current Assets 277m
PP&E 211.6m
Intangibles 64.6m
Other Non-Current Assets 798k
Current Liabilities 51.1m
Accounts Payable 3.4m
Short-Term Debt 1.9m
Other Current Liabilities 45.8m
Non-Current Liabilities 60.6m
Long-Term Debt 48.8m
Other Non-Current Liabilities 11.8m
Efficiency

Earnings Waterfall
Cbrain A/S

Revenue
239.2m DKK
Cost of Revenue
-37.8m DKK
Gross Profit
201.3m DKK
Operating Expenses
-115.9m DKK
Operating Income
85.4m DKK
Other Expenses
-22.2m DKK
Net Income
63.2m DKK

Free Cash Flow Analysis
Cbrain A/S

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
Fundamental Scores

CBRAIN Profitability Score
Profitability Due Diligence

Cbrain A/S's profitability score is 70/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive 3-Year Average ROE
Exceptional 3-Years Revenue Growth
Exceptional Revenue Growth Forecast
70/100
Profitability
Score

Cbrain A/S's profitability score is 70/100. The higher the profitability score, the more profitable the company is.

CBRAIN Solvency Score
Solvency Due Diligence

Cbrain A/S's solvency score is 78/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
High Altman Z-Score
Low D/E
Long-Term Solvency
78/100
Solvency
Score

Cbrain A/S's solvency score is 78/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

CBRAIN Price Targets Summary
Cbrain A/S

Wall Street analysts forecast CBRAIN stock price to drop over the next 12 months.

According to Wall Street analysts, the average 1-year price target for CBRAIN is 224.4 DKK with a low forecast of 222.2 DKK and a high forecast of 231 DKK.

Lowest
Price Target
222.2 DKK
23% Downside
Average
Price Target
224.4 DKK
22% Downside
Highest
Price Target
231 DKK
20% Downside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

CBRAIN Price
Cbrain A/S

1M 1M
-15%
6M 6M
+35%
1Y 1Y
+111%
3Y 3Y
+38%
5Y 5Y
+839%
10Y 10Y
+3 296%
Annual Price Range
287
52w Low
131.8
52w High
383
Price Metrics
Average Annual Return 83.31%
Standard Deviation of Annual Returns 124.49%
Max Drawdown -74%
Shares Statistics
Market Capitalization 5.6B DKK
Shares Outstanding 19 562 813
Percentage of Shares Shorted
N/A

CBRAIN Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Cbrain A/S Logo
Cbrain A/S

Country

Denmark

Industry

Technology

Market Cap

5.6B DKK

Dividend Yield

0%

Description

cBrain A/S engages in the provision of information technology solutions. The company is engaged in delivering Information Technology (IT) solutions for optimizing processes and workflows. The firm provides such services as document management, E-government, business administration, community services and management, as well as workflow management. The company develops and delivers solutions based on standard products: F2, which offers multiple front-end options and supports PC users as well as mobiles and tablets, and M4, that is responsible for Customer Relationship Management (CRM) solutions. The customers are organizations across government, private, education, and non-profit sectors.

Contact

KOEBENHAVN
Dampfaergevej 30
+4572161811.0
https://cbrain.dk/

IPO

2006-02-01

Employees

137

Officers

Founder, CEO & Director
Mr. Per Tejs Knudsen
CFO & Head of Investor Relations
Mr. Ejvind Jørgensen
Chief Operating Officer
Mr. Robert Lentz
CTO & Director
Mr. Thomas Qvist
Chief Executive Officer of cBrain North America
Mr. Tony Summerlin

See Also

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

The intrinsic value of one CBRAIN stock under the Base Case scenario is 184.69 DKK.

Is CBRAIN stock undervalued or overvalued?

Compared to the current market price of 287 DKK, Cbrain A/S is Overvalued by 36%.