CAT.AX
Catapult Group International Ltd
Price:  
5.80 
AUD
Volume:  
799,829.00
Australia | Electronic Equipment, Instruments & Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CAT.AX Intrinsic Value

-59.20 %
Upside

What is the intrinsic value of CAT.AX?

As of 2025-07-06, the Intrinsic Value of Catapult Group International Ltd (CAT.AX) is 2.37 AUD. This CAT.AX valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 5.80 AUD, the upside of Catapult Group International Ltd is -59.20%.

The range of the Intrinsic Value is 1.56 - 3.72 AUD

Is CAT.AX undervalued or overvalued?

Based on its market price of 5.80 AUD and our intrinsic valuation, Catapult Group International Ltd (CAT.AX) is overvalued by 59.20%.

5.80 AUD
Stock Price
2.37 AUD
Intrinsic Value
Intrinsic Value Details

CAT.AX Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (5.28) - (1.86) (2.71) -146.6%
DCF (Growth 10y) (2.08) - (5.52) (2.94) -150.7%
DCF (EBITDA 5y) 1.56 - 3.72 2.37 -59.2%
DCF (EBITDA 10y) 1.88 - 5.53 3.20 -44.8%
Fair Value -0.25 - -0.25 -0.25 -104.24%
P/E (1.73) - (1.58) (1.66) -128.7%
EV/EBITDA 1.68 - 3.47 2.15 -62.9%
EPV 0.51 - 0.69 0.60 -89.7%
DDM - Stable (0.49) - (1.92) (1.20) -120.7%
DDM - Multi (0.74) - (2.31) (1.13) -119.4%

CAT.AX Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,574.24
Beta 1.81
Outstanding shares (mil) 271.42
Enterprise Value (mil) 1,572.78
Market risk premium 5.10%
Cost of Equity 8.68%
Cost of Debt 5.00%
WACC 8.64%