Cake Box Holdings PLC
LSE:CBOX

Watchlist Manager
Cake Box Holdings PLC Logo
Cake Box Holdings PLC
LSE:CBOX
Watchlist
Price: 220 GBX
Market Cap: 96.8m GBX

Intrinsic Value

The intrinsic value of one CBOX stock under the Base Case scenario is 168.41 GBX. Compared to the current market price of 220 GBX, Cake Box Holdings PLC is Overvalued by 23%.

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

CBOX Intrinsic Value
168.41 GBX
Overvaluation 23%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Cake Box Holdings PLC

What is Valuation History?
Compare CBOX to

Fundamental Analysis

Company Overview
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about CBOX?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about Cake Box Holdings PLC
Financials
Annual
Quarterly
TTM

Balance Sheet Decomposition
Cake Box Holdings PLC

Current Assets 16.7m
Cash & Short-Term Investments 7.7m
Receivables 5.3m
Other Current Assets 3.7m
Non-Current Assets 44.5m
Long-Term Investments 1.7m
PP&E 26.6m
Intangibles 16.2m
Efficiency

Free Cash Flow Analysis
Cake Box Holdings PLC

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Cake Box Holdings PLC

Revenue
42.8m GBP
Cost of Revenue
-20.3m GBP
Gross Profit
22.5m GBP
Operating Expenses
-15.1m GBP
Operating Income
7.4m GBP
Other Expenses
-3m GBP
Net Income
4.4m GBP
Fundamental Scores

CBOX Profitability Score
Profitability Due Diligence

Cake Box Holdings PLC's profitability score is 56/100. The higher the profitability score, the more profitable the company is.

Exceptional 3Y Average ROIC
Exceptional 3Y Average ROE
Exceptional Gross Margin
Positive ROE
56/100
Profitability
Score

Cake Box Holdings PLC's profitability score is 56/100. The higher the profitability score, the more profitable the company is.

CBOX Solvency Score
Solvency Due Diligence

Cake Box Holdings PLC's solvency score is 57/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
Low D/E
Long-Term Solvency
Average Altman Z-Score
57/100
Solvency
Score

Cake Box Holdings PLC's solvency score is 57/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

CBOX Price Targets Summary
Cake Box Holdings PLC

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

According to Wall Street analysts, the average 1-year price target for CBOX is 285.6 GBX with a low forecast of 282.8 GBX and a high forecast of 294 GBX.

Lowest
Price Target
282.8 GBX
29% Upside
Average
Price Target
285.6 GBX
30% Upside
Highest
Price Target
294 GBX
34% 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 CBOX 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 CBOX stock?

The intrinsic value of one CBOX stock under the Base Case scenario is 168.41 GBX.

Is CBOX stock undervalued or overvalued?

Compared to the current market price of 220 GBX, Cake Box Holdings PLC is Overvalued by 23%.

Back to Top