First Time Loading...

Cyan AG
XETRA:CYR

Watchlist Manager
Cyan AG Logo
Cyan AG
XETRA:CYR
Watchlist
Price: 2.4 EUR -4.76% Market Closed
Updated: Apr 23, 2024

Intrinsic Value

CYR's intrinsic value estimate is unreliable because it is based only on its multiples and doesn't use a DCF valuation.

cyan AG is a holding company, which engages in the provision of security solutions. [ Read More ]

The intrinsic value of one CYR stock under the Base Case scenario is 2.14 EUR. Compared to the current market price of 2.4 EUR, Cyan AG is Overvalued by 11%.

Key Points:
CYR Intrinsic Value
Base Case
2.14 EUR
Overvaluation 11%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Cyan AG

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling CYR stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
Cyan AG

Provide an overview of the primary business activities
of Cyan AG.

What unique competitive advantages
does Cyan AG hold over its rivals?

What risks and challenges
does Cyan AG face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Cyan AG.

Provide P/S
for Cyan AG.

Provide P/E
for Cyan AG.

Provide P/OCF
for Cyan AG.

Provide P/FCFE
for Cyan AG.

Provide P/B
for Cyan AG.

Provide EV/S
for Cyan AG.

Provide EV/GP
for Cyan AG.

Provide EV/EBITDA
for Cyan AG.

Provide EV/EBIT
for Cyan AG.

Provide EV/OCF
for Cyan AG.

Provide EV/FCFF
for Cyan AG.

Provide EV/IC
for Cyan AG.

Show me price targets
for Cyan AG made by professional analysts.

What are the Revenue projections
for Cyan AG?

How accurate were the past Revenue estimates
for Cyan AG?

What are the Net Income projections
for Cyan AG?

How accurate were the past Net Income estimates
for Cyan AG?

What are the EPS projections
for Cyan AG?

How accurate were the past EPS estimates
for Cyan AG?

What are the EBIT projections
for Cyan AG?

How accurate were the past EBIT estimates
for Cyan AG?

Compare the revenue forecasts
for Cyan AG with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Cyan AG and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Cyan AG against its competitors.

Analyze the profit margins
(gross, operating, and net) of Cyan AG compared to its peers.

Compare the P/E ratios
of Cyan AG against its peers.

Discuss the investment returns and shareholder value creation
comparing Cyan AG with its peers.

Analyze the financial leverage
of Cyan AG compared to its main competitors.

Show all profitability ratios
for Cyan AG.

Provide ROE
for Cyan AG.

Provide ROA
for Cyan AG.

Provide ROIC
for Cyan AG.

Provide ROCE
for Cyan AG.

Provide Gross Margin
for Cyan AG.

Provide Operating Margin
for Cyan AG.

Provide Net Margin
for Cyan AG.

Provide FCF Margin
for Cyan AG.

Show all solvency ratios
for Cyan AG.

Provide D/E Ratio
for Cyan AG.

Provide D/A Ratio
for Cyan AG.

Provide Interest Coverage Ratio
for Cyan AG.

Provide Altman Z-Score Ratio
for Cyan AG.

Provide Quick Ratio
for Cyan AG.

Provide Current Ratio
for Cyan AG.

Provide Cash Ratio
for Cyan AG.

What is the historical Revenue growth
over the last 5 years for Cyan AG?

What is the historical Net Income growth
over the last 5 years for Cyan AG?

What is the current Free Cash Flow
of Cyan AG?

Discuss the annual earnings per share (EPS)
trend over the past five years for Cyan AG.

Financials

Balance Sheet Decomposition
Cyan AG

Current Assets 12.6m
Cash & Short-Term Investments 1.7m
Receivables 9.8m
Other Current Assets 1.1m
Non-Current Assets 63.4m
PP&E 3.7m
Intangibles 48.1m
Other Non-Current Assets 11.6m
Current Liabilities 6.6m
Accounts Payable 4.3m
Other Current Liabilities 2.3m
Non-Current Liabilities 8.2m
Long-Term Debt 2.7m
Other Non-Current Liabilities 5.6m
Efficiency

Earnings Waterfall
Cyan AG

Revenue
8.2m EUR
Cost of Revenue
-5.6m EUR
Gross Profit
2.6m EUR
Operating Expenses
-17.1m EUR
Operating Income
-14.5m EUR
Other Expenses
-6.9m EUR
Net Income
-21.5m EUR

Free Cash Flow Analysis
Cyan AG

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
What is Free Cash Flow?
Fundamental Scores

CYR Profitability Score
Profitability Due Diligence

Cyan AG's profitability score is 18/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Revenue Growth Forecast
Negative 1-Year Revenue Growth
Declining ROIC
18/100
Profitability
Score

Cyan AG's profitability score is 18/100. The higher the profitability score, the more profitable the company is.

CYR Solvency Score
Solvency Due Diligence

Cyan AG's solvency score is 51/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Low D/E
Short-Term Solvency
Positive Net Debt
51/100
Solvency
Score

Cyan AG's solvency score is 51/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

CYR Price Targets Summary
Cyan AG

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

According to Wall Street analysts, the average 1-year price target for CYR is 3.11 EUR with a low forecast of 2.93 EUR and a high forecast of 3.36 EUR.

Lowest
Price Target
2.93 EUR
22% Upside
Average
Price Target
3.11 EUR
30% Upside
Highest
Price Target
3.36 EUR
40% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

CYR Price
Cyan AG

1M 1M
+3%
6M 6M
+97%
1Y 1Y
+57%
3Y 3Y
-79%
5Y 5Y
-92%
10Y 10Y
-89%
Annual Price Range
2.4
52w Low
0.98
52w High
2.64
Price Metrics
Average Annual Return -46.06%
Standard Deviation of Annual Returns 21.11%
Max Drawdown -97%
Shares Statistics
Market Capitalization 45.3m EUR
Shares Outstanding 17 806 976
Percentage of Shares Shorted
N/A

CYR Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Cyan AG Logo
Cyan AG

Country

Germany

Industry

Technology

Market Cap

45.3m EUR

Dividend Yield

0%

Description

cyan AG is a holding company, which engages in the provision of security solutions. The company is headquartered in Muenchen, Bayern and currently employs 148 full-time employees. The company went IPO on 2018-03-28. The firm provides white labeled security solutions that are individually tailored to the business partners and directly integrated into their existing data center. Its main goal is to protect the mobile-end devices from cyber attacks while surfing through the Internet. The Company’s customers are network operators, virtual network operators, governments, as well as banks and insurance groups. In addition, the Company operates with its own research and development centers in Czech Republic and Poland, as well as collaborates with universities and international institutes and financials, such as social organizations. The firm is active in Germany.

Contact

BAYERN
Muenchen
Theatinerstrasse 11
+4989710422073.0
https://www.cyansecurity.com/

IPO

2018-03-28

Employees

148

Officers

CTO & Member of Executive Board
Mr. Markus Cserna
Chairman of the Management Board & CEO
Mr. Thomas Kicker
Head of HR, Legal & Office Management
. Karin
Marketing Manager
. Birgit
Head of Development & Engineering
. Alexander
Managing Director of APAC
. Ilja

See Also

Discover More
What is the Intrinsic Value of one CYR stock?

The intrinsic value of one CYR stock under the Base Case scenario is 2.14 EUR.

Is CYR stock undervalued or overvalued?

Compared to the current market price of 2.4 EUR, Cyan AG is Overvalued by 11%.