As of 2025-05-20, the Intrinsic Value of Cbrain A/S (CBRAIN.CO) is 92.07 DKK. This CBRAIN.CO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 181.00 DKK, the upside of Cbrain A/S is -49.10%.
The range of the Intrinsic Value is 56.32 - 281.33 DKK
Based on its market price of 181.00 DKK and our intrinsic valuation, Cbrain A/S (CBRAIN.CO) is overvalued by 49.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 56.32 - 281.33 | 92.07 | -49.1% |
| DCF (Growth 10y) | 126.01 - 643.52 | 208.46 | 15.2% |
| DCF (EBITDA 5y) | 77.39 - 168.10 | 110.78 | -38.8% |
| DCF (EBITDA 10y) | 119.78 - 261.68 | 171.09 | -5.5% |
| Fair Value | 81.02 - 81.02 | 81.02 | -55.24% |
| P/E | 84.45 - 142.45 | 106.20 | -41.3% |
| EV/EBITDA | 31.67 - 145.24 | 80.48 | -55.5% |
| EPV | 18.10 - 26.13 | 22.12 | -87.8% |
| DDM - Stable | 42.81 - 285.49 | 164.15 | -9.3% |
| DDM - Multi | 98.59 - 515.33 | 165.97 | -8.3% |
| Market Cap (mil) | 3,620.00 |
| Beta | -0.06 |
| Outstanding shares (mil) | 20.00 |
| Enterprise Value (mil) | 3,649.30 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.66% |
| Cost of Debt | 4.25% |
| WACC | 6.61% |