
Cellebrite DI Ltd
NASDAQ:CLBT

Intrinsic Value
The intrinsic value of one
CLBT
stock under the Base Case scenario is
10.1
USD.
Compared to the current market price of 20.45 USD,
Cellebrite DI Ltd
is
Overvalued by 51%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Cellebrite DI Ltd
Fundamental Analysis
Want a deep‑dive on Cellebrite DI Ltd?
Request it below and we’ll move it up the queue.

Revenue & Expenses Breakdown
Cellebrite DI Ltd
Balance Sheet Decomposition
Cellebrite DI Ltd
Current Assets | 567.6m |
Cash & Short-Term Investments | 447.2m |
Receivables | 88.2m |
Other Current Assets | 32.2m |
Non-Current Assets | 123m |
Long-Term Investments | 36.6m |
PP&E | 27.6m |
Intangibles | 40m |
Other Non-Current Assets | 18.8m |
Free Cash Flow Analysis
Cellebrite DI Ltd
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Cellebrite DI Ltd
Revenue
|
401.2m
USD
|
Cost of Revenue
|
-62.6m
USD
|
Gross Profit
|
338.6m
USD
|
Operating Expenses
|
-281.7m
USD
|
Operating Income
|
56.9m
USD
|
Other Expenses
|
-339.9m
USD
|
Net Income
|
-283m
USD
|
CLBT Profitability Score
Profitability Due Diligence
Cellebrite DI Ltd's profitability score is 64/100. The higher the profitability score, the more profitable the company is.

Score
Cellebrite DI Ltd's profitability score is 64/100. The higher the profitability score, the more profitable the company is.
CLBT Solvency Score
Solvency Due Diligence
Cellebrite DI Ltd's solvency score is 71/100. The higher the solvency score, the more solvent the company is.

Score
Cellebrite DI Ltd's solvency score is 71/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
CLBT Price Targets Summary
Cellebrite DI Ltd
According to Wall Street analysts, the average 1-year price target for
CLBT
is 27.88 USD
with a low forecast of 26.26 USD and a high forecast of 29.4 USD.
Dividends
Current shareholder yield for CLBT 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
CLBT
stock under the Base Case scenario is
10.1
USD.
Compared to the current market price of 20.45 USD,
Cellebrite DI Ltd
is
Overvalued by 51%.