Cloudbreak Discovery PLC
LSE:CDL
Intrinsic Value
The intrinsic value of one CDL stock under the Base Case scenario is 0.053 GBX. Compared to the current market price of 0.185 GBX, Cloudbreak Discovery PLC is Overvalued by 71%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Cloudbreak Discovery PLC
Fundamental Analysis

Revenue & Expenses Breakdown
Cloudbreak Discovery PLC
Balance Sheet Decomposition
Cloudbreak Discovery PLC
Current Assets | 2m |
Cash & Short-Term Investments | 195.2k |
Receivables | 1.8m |
Other Current Assets | -100 |
Non-Current Assets | 527k |
Long-Term Investments | 446.1k |
PP&E | 80.9k |
Free Cash Flow Analysis
Cloudbreak Discovery PLC
GBP | |
Free Cash Flow | GBP |
Earnings Waterfall
Cloudbreak Discovery PLC
Revenue
|
0
GBP
|
Operating Expenses
|
-943.3k
GBP
|
Operating Income
|
-943.3k
GBP
|
Other Expenses
|
87.3k
GBP
|
Net Income
|
-856k
GBP
|
CDL Profitability Score
Profitability Due Diligence
Cloudbreak Discovery PLC's profitability score is 31/100. The higher the profitability score, the more profitable the company is.
Score
Cloudbreak Discovery PLC's profitability score is 31/100. The higher the profitability score, the more profitable the company is.
CDL Solvency Score
Solvency Due Diligence
Cloudbreak Discovery PLC's solvency score is 62/100. The higher the solvency score, the more solvent the company is.
Score
Cloudbreak Discovery PLC's solvency score is 62/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
CDL Price Targets Summary
Cloudbreak Discovery PLC
Dividends
Current shareholder yield for CDL 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 CDL stock under the Base Case scenario is 0.053 GBX.
Compared to the current market price of 0.185 GBX, Cloudbreak Discovery PLC is Overvalued by 71%.