C

CPI Europe AG
VSE:CPI

Watchlist Manager
CPI Europe AG
VSE:CPI
Watchlist
Price: 16.19 EUR 1.57% Market Closed
Market Cap: 2.2B EUR

Intrinsic Value

The intrinsic value of one CPI stock under the Base Case scenario is 59.87 EUR. Compared to the current market price of 16.19 EUR, CPI Europe AG is Undervalued by 73%.

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

CPI Intrinsic Value
59.87 EUR
Undervaluation 73%
Intrinsic Value
Price
C
Worst Case
Base Case
Best Case

Valuation History
CPI Europe AG

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

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 CPI valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for CPI Europe AG.

Explain Valuation
Compare CPI to

Fundamental Analysis

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

Balance Sheet Decomposition
CPI Europe AG

Current Assets 1.1B
Cash & Short-Term Investments 607.8m
Receivables 142.9m
Other Current Assets 363.8m
Non-Current Assets 7.7B
Long-Term Investments 7.6B
PP&E 40.2m
Intangibles 19.2m
Other Non-Current Assets 122.5m
Current Liabilities 668m
Accounts Payable 49.5m
Accrued Liabilities 17.9m
Other Current Liabilities 600.6m
Non-Current Liabilities 4B
Long-Term Debt 3.5B
Other Non-Current Liabilities 524.7m
Efficiency

Free Cash Flow Analysis
CPI Europe AG

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
CPI Europe AG

Revenue
870m EUR
Cost of Revenue
-383.1m EUR
Gross Profit
486.9m EUR
Operating Expenses
-92.3m EUR
Operating Income
394.7m EUR
Other Expenses
-103.1m EUR
Net Income
291.5m EUR
Fundamental Scores

CPI Profitability Score
Profitability Due Diligence

CPI Europe AG's profitability score is 53/100. The higher the profitability score, the more profitable the company is.

Exceptional Operating Margin
Strong 3Y Average Operating Margin
Exceptional Net Margin
Exceptional Gross Margin
53/100
Profitability
Score

CPI Europe AG's profitability score is 53/100. The higher the profitability score, the more profitable the company is.

CPI Solvency Score
Solvency Due Diligence

CPI Europe AG's solvency score is 35/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Short-Term Solvency
Low D/E
Positive Net Debt
35/100
Solvency
Score

CPI Europe AG's solvency score is 35/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

CPI Price Targets Summary
CPI Europe AG

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

According to Wall Street analysts, the average 1-year price target for CPI is 21.42 EUR with a low forecast of 21.21 EUR and a high forecast of 22.05 EUR.

Lowest
Price Target
21.21 EUR
31% Upside
Average
Price Target
21.42 EUR
32% Upside
Highest
Price Target
22.05 EUR
36% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

CPI Europe AG
does not pay dividends
Shareholder Yield

Current shareholder yield for CPI 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 CPI stock?

The intrinsic value of one CPI stock under the Base Case scenario is 59.87 EUR.

Is CPI stock undervalued or overvalued?

Compared to the current market price of 16.19 EUR, CPI Europe AG is Undervalued by 73%.

Back to Top