C

Chapel Down Group PLC
LSE:CDGP

Watchlist Manager
Chapel Down Group PLC
LSE:CDGP
Watchlist
Price: 37 GBX Market Closed
Market Cap: 63.5m GBX

Intrinsic Value

The intrinsic value of one CDGP stock under the Base Case scenario is 32.82 GBX. Compared to the current market price of 37 GBX, Chapel Down Group PLC is Overvalued by 11%.

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

CDGP Intrinsic Value
32.82 GBX
Overvaluation 11%
Intrinsic Value
Price
C
Worst Case
Base Case
Best Case

Valuation History
Chapel Down Group PLC

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

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 CDGP valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Chapel Down Group PLC.

Explain Valuation
Compare CDGP to

Fundamental Analysis

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

Balance Sheet Decomposition
Chapel Down Group PLC

Current Assets 32m
Cash & Short-Term Investments 450k
Receivables 3.7m
Other Current Assets 27.8m
Non-Current Assets 26.7m
PP&E 26.7m
Intangibles 10k
Current Liabilities 4.9m
Accounts Payable 4.6m
Other Current Liabilities 334k
Non-Current Liabilities 21.6m
Long-Term Debt 20.7m
Other Non-Current Liabilities 933k
Efficiency

Free Cash Flow Analysis
Chapel Down Group PLC

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Chapel Down Group PLC

Revenue
17.2m GBP
Cost of Revenue
-9m GBP
Gross Profit
8.2m GBP
Operating Expenses
-7.2m GBP
Operating Income
913.7k GBP
Other Expenses
-2.9m GBP
Net Income
-2m GBP
Fundamental Scores

CDGP Profitability Score
Profitability Due Diligence

Chapel Down Group PLC's profitability score is 40/100. The higher the profitability score, the more profitable the company is.

Healthy Gross Margin
Sustainable 3Y Average Gross Margin
Gross Margin is Increasing
Low 3Y Average Operating Margin
40/100
Profitability
Score

Chapel Down Group PLC's profitability score is 40/100. The higher the profitability score, the more profitable the company is.

CDGP Solvency Score
Solvency Due Diligence

Chapel Down Group PLC's solvency score is 67/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
Short-Term Solvency
Long-Term Solvency
Low D/E
67/100
Solvency
Score

Chapel Down Group PLC's solvency score is 67/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

CDGP Price Targets Summary
Chapel Down Group PLC

There are no price targets for CDGP.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Dividends

Chapel Down Group PLC
does not pay dividends
Shareholder Yield

Current shareholder yield for CDGP 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
No dividends
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 CDGP stock?

The intrinsic value of one CDGP stock under the Base Case scenario is 32.82 GBX.

Is CDGP stock undervalued or overvalued?

Compared to the current market price of 37 GBX, Chapel Down Group PLC is Overvalued by 11%.

Back to Top