CAB Payments Holdings Valuation

Is CABPL undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

5/6

Valuation Score 5/6

Below Fair Value
Significantly Below Fair Value
Price-To-Earnings vs Peers
Price-To-Earnings vs Industry
Price-To-Earnings vs Fair Ratio
Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of CABPL when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: CABPL (£0.71) is trading below our estimate of fair value (£2.17)

Significantly Below Fair Value: CABPL is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for CABPL?

Key metric: As CABPL is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for CABPL. This is calculated by dividing CABPL's market cap by their current earnings.
What is CABPL's PE Ratio?
PE Ratio	9.2x
Earnings	UK£19.38m
Market Cap	UK£177.90m

CABPL key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	n/a
Enterprise Value/EBITDA	n/a
PEG Ratio	0.3x

Price to Earnings Ratio vs Peers

How does CABPL's PE Ratio compare to its peers?

The above table shows the PE ratio for CABPL vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PE	Estimated Growth	Market Cap
Peer Average	34.5x
FNX Fonix	20.3x	2.2%	UK£215.5m
BOKU Boku	95.2x	38.6%	UK£548.2m
PAY PayPoint	14.4x	n/a	UK£576.8m
FIN Finseta	8.3x	12.1%	UK£21.2m
CABPL CAB Payments Holdings	9.2x	27.2%	UK£177.9m

Price-To-Earnings vs Peers: CABPL is good value based on its Price-To-Earnings Ratio (9.2x) compared to the peer average (34.5x).

Price to Earnings Ratio vs Industry

How does CABPL's PE Ratio compare vs other companies in the GB Diversified Financial Industry?

1 Company	Price / Earnings	Estimated Growth	Market Cap
NBS Nationwide Building Society	0.9x	n/a	US$1.51b

No more companies available in this PE range

1 Company		Estimated Growth	Market Cap

No more companies

Price-To-Earnings vs Industry: CABPL is good value based on its Price-To-Earnings Ratio (9.2x) compared to the UK Diversified Financial industry average (13.3x).

Price to Earnings Ratio vs Fair Ratio

What is CABPL's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

CABPL PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	9.2x
Fair PE Ratio	19x

Price-To-Earnings vs Fair Ratio: CABPL is good value based on its Price-To-Earnings Ratio (9.2x) compared to the estimated Fair Price-To-Earnings Ratio (19x).

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst CABPL forecast and predictions for the stock price in 12 month’s time.
Date	Share Price	Average 1Y Price Target	Dispersion	High	Low	1Y Actual price	Analysts
Current	UK£0.70	UK£1.23 +74.9%	33.2%	UK£1.80	UK£0.85	n/a	3
Nov ’25	UK£1.09	UK£1.75 +60.8%	19.8%	UK£2.14	UK£1.30	n/a	3
Oct ’25	UK£1.07	UK£1.44 +34.6%	26.0%	UK£2.14	UK£1.05	n/a	5
Sep ’25	UK£1.13	UK£1.44 +27.0%	26.0%	UK£2.14	UK£1.05	n/a	5
Aug ’25	UK£0.90	UK£1.44 +59.5%	26.0%	UK£2.14	UK£1.05	n/a	5
Jul ’25	UK£1.28	UK£1.78 +38.6%	27.6%	UK£2.40	UK£1.20	n/a	3
Jun ’25	UK£1.64	UK£1.78 +8.7%	27.6%	UK£2.40	UK£1.20	n/a	3
May ’25	UK£1.33	UK£1.78 +33.6%	27.6%	UK£2.40	UK£1.20	n/a	3
Apr ’25	UK£0.98	UK£1.59 +61.5%	34.2%	UK£2.40	UK£1.00	n/a	4
Mar ’25	UK£1.01	UK£1.80 +78.2%	29.4%	UK£2.46	UK£1.00	n/a	4
Feb ’25	UK£0.79	UK£1.73 +120.8%	34.4%	UK£2.46	UK£1.00	n/a	3
Jan ’25	UK£0.82	UK£1.80 +118.7%	29.4%	UK£2.46	UK£1.00	n/a	4
Dec ’24	UK£0.57	UK£1.80 +216.3%	29.4%	UK£2.46	UK£1.00	n/a	4
Nov ’24	UK£0.61	UK£1.80 +195.1%	29.4%	UK£2.46	UK£1.00	UK£1.09	4
Oct ’24	UK£2.33	UK£4.57 +95.9%	18.1%	UK£5.85	UK£3.35	UK£1.07	5
Sep ’24	UK£2.81	UK£4.57 +62.9%	18.1%	UK£5.85	UK£3.35	UK£1.13	5

Analyst Forecast: Target price is more than 20% higher than the current share price, but analysts are not within a statistically confident range of agreement.

Discover undervalued companies

HAL Trust

€10.5b

Operates through multi-sectors in Europe, the United States, Canada, Asia, and internationally.

0K9V

€116.38

1.9%

1.6%

BFF Bank

€1.7b

Provides financial services to suppliers of the national health system and public administration sector in Italy, Croatia, the Czech Republic, France, Greece, Poland, Portugal, the Slovak Republic, and Spain.

0RON

€8.95

6.2%

-10.3%

Man Group

UK£2.4b

Man Group Limited is a publicly owned investment manager.

EMGL

UK£2.09

1.2%

-3.1%