CDON Valuation

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

CDON (SEK94) is trading below our estimate of [[fair value]] (SEK286.85)

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

Valuation Score

2/6

Valuation Score 2/6

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

Share Price vs Fair Value

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

Below Fair Value: CDON (SEK94) is trading below our estimate of fair value (SEK286.85)

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

Key Valuation Metric

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

Key metric: As CDON is unprofitable we use its Price-To-Sales Ratio for relative valuation analysis.

The above table shows the Price to Sales ratio for CDON. This is calculated by dividing CDON's market cap by their current revenue.
What is CDON's PS Ratio?
PS Ratio	2.2x
Sales	SEK 456.80m
Market Cap	SEK 1.01b

CDON 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	2.1x
Enterprise Value/EBITDA	-60.9x
PEG Ratio	n/a

Price to Sales Ratio vs Peers

How does CDON's PS Ratio compare to its peers?

The above table shows the PS ratio for CDON vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PS	Estimated Growth	Market Cap
Peer Average	0.8x
OBAB Online Brands Nordic	0.8x	n/a	SEK 244.9m
BOOZT Boozt	0.8x	8.7%	SEK 6.8b
RUSTA Rusta	0.9x	8.9%	SEK 10.0b
NELLY Nelly Group	0.8x	n/a	SEK 825.7m
CDON CDON	2.2x	9.5%	SEK 1.0b

Price-To-Sales vs Peers: CDON is expensive based on its Price-To-Sales Ratio (2.2x) compared to the peer average (0.8x).

Price to Sales Ratio vs Industry

How does CDON's PS Ratio compare vs other companies in the European Multiline Retail Industry?

2 Companies	Price / Sales	Estimated Growth	Market Cap

2 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Sales vs Industry: CDON is expensive based on its Price-To-Sales Ratio (2.2x) compared to the European Multiline Retail industry average (0.8x).

Price to Sales Ratio vs Fair Ratio

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

CDON PS Ratio vs Fair Ratio.
Fair Ratio
Current PS Ratio	2.2x
Fair PS Ratio	1.2x

Price-To-Sales vs Fair Ratio: CDON is expensive based on its Price-To-Sales Ratio (2.2x) compared to the estimated Fair Price-To-Sales Ratio (1.2x).

Analyst Price Targets

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

Analyst Forecast: Target price is more than 20% higher than the current share price, but there are not enough analysts covering the stock to determine statistical confidence in agreement.

Discover undervalued companies

Synsam

SEK 6.0b

Operates as an optical retailer in the Nordic Region.

SYNSAM

SEK 40.90

-7.5%

1.5%

Anima Group

SEK 999.9k

Anima Group AB (publ) engages in the equestrian sports and pets e-commerce business.

ANIMA B

SEK 0.21

-88.3%

Clas Ohlson

SEK 11.9b

A retail company, sells hardware, electrical, multimedia, home, and leisure products in Sweden, Norway, Finland, and internationally.

CLAS B

SEK 187.50

-2.5%

44.6%