
Cake Box Holdings PLC
LSE:CBOX

Intrinsic Value
The intrinsic value of one
CBOX
stock under the Base Case scenario is
185
GBX.
Compared to the current market price of 181.3 GBX,
Cake Box Holdings PLC
is
Undervalued by 2%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Cake Box Holdings PLC
Fundamental Analysis

Revenue & Expenses Breakdown
Cake Box Holdings PLC
Balance Sheet Decomposition
Cake Box Holdings PLC
Current Assets | 13.6m |
Cash & Short-Term Investments | 7.5m |
Receivables | 3.5m |
Other Current Assets | 2.7m |
Non-Current Assets | 16m |
Long-Term Investments | 615.6k |
PP&E | 14.3m |
Intangibles | 1.1m |
Other Non-Current Assets | -100 |
Free Cash Flow Analysis
Cake Box Holdings PLC
GBP | |
Free Cash Flow | GBP |
Earnings Waterfall
Cake Box Holdings PLC
Revenue
|
38.6m
GBP
|
Cost of Revenue
|
-17.5m
GBP
|
Gross Profit
|
21.1m
GBP
|
Operating Expenses
|
-14.3m
GBP
|
Operating Income
|
6.8m
GBP
|
Other Expenses
|
-1.8m
GBP
|
Net Income
|
5m
GBP
|
CBOX Profitability Score
Profitability Due Diligence
Cake Box Holdings PLC's profitability score is 64/100. The higher the profitability score, the more profitable the company is.

Score
Cake Box Holdings PLC's profitability score is 64/100. 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 79/100. The higher the solvency score, the more solvent the company is.

Score
Cake Box Holdings PLC's solvency score is 79/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
CBOX Price Targets Summary
Cake Box Holdings PLC
According to Wall Street analysts, the average 1-year price target for
CBOX
is 224.4 GBX
with a low forecast of 222.2 GBX and a high forecast of 231 GBX.
Dividends
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?
The intrinsic value of one
CBOX
stock under the Base Case scenario is
185
GBX.
Compared to the current market price of 181.3 GBX,
Cake Box Holdings PLC
is
Undervalued by 2%.