Capital Ltd
LSE:CAPD

Watchlist Manager
Capital Ltd Logo
Capital Ltd
LSE:CAPD
Watchlist
Price: 120 GBX 1.69% Market Closed
Market Cap: 259.7m GBX

Intrinsic Value

The intrinsic value of one CAPD stock under the Base Case scenario is 334.42 GBX. Compared to the current market price of 120 GBX, Capital Ltd is Undervalued by 64%.

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

CAPD Intrinsic Value
334.42 GBX
Undervaluation 64%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Capital Ltd

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

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 CAPD valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Capital Ltd.

Explain Valuation
Compare CAPD to

Fundamental Analysis

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

Balance Sheet Decomposition
Capital Ltd

Current Assets 255.4m
Cash & Short-Term Investments 108.1m
Receivables 53.2m
Other Current Assets 94.1m
Non-Current Assets 292m
Long-Term Investments 659k
PP&E 277.5m
Intangibles 2.2m
Other Non-Current Assets 11.6m
Current Liabilities 114m
Accounts Payable 70.4m
Other Current Liabilities 43.6m
Non-Current Liabilities 147.8m
Long-Term Debt 118.3m
Other Non-Current Liabilities 29.5m
Efficiency

Free Cash Flow Analysis
Capital Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Capital Ltd

Revenue
337.8m USD
Cost of Revenue
-202.8m USD
Gross Profit
135m USD
Operating Expenses
-104.6m USD
Operating Income
30.5m USD
Other Expenses
-7.5m USD
Net Income
23m USD
Fundamental Scores

CAPD Profitability Score
Profitability Due Diligence

Capital Ltd's profitability score is 46/100. The higher the profitability score, the more profitable the company is.

Positive 3Y Average ROIC
Healthy Gross Margin
Sustainable 3Y Average Gross Margin
Positive 3Y Average ROE
46/100
Profitability
Score

Capital Ltd's profitability score is 46/100. The higher the profitability score, the more profitable the company is.

CAPD Solvency Score
Solvency Due Diligence

Capital Ltd's solvency score is 47/100. The higher the solvency score, the more solvent the company is.

Low D/E
Short-Term Solvency
Long-Term Solvency
Positive Net Debt
47/100
Solvency
Score

Capital Ltd's solvency score is 47/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

CAPD Price Targets Summary
Capital Ltd

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

According to Wall Street analysts, the average 1-year price target for CAPD is 178.84 GBX with a low forecast of 155.54 GBX and a high forecast of 222.6 GBX.

Lowest
Price Target
155.54 GBX
30% Upside
Average
Price Target
178.84 GBX
49% Upside
Highest
Price Target
222.6 GBX
86% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for CAPD 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
Lowest
Average
Highest
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 CAPD stock?

The intrinsic value of one CAPD stock under the Base Case scenario is 334.42 GBX.

Is CAPD stock undervalued or overvalued?

Compared to the current market price of 120 GBX, Capital Ltd is Undervalued by 64%.

Back to Top