Cmb.Tech N.V. (CMBT)
DCF Valuation•Discounted Cash Flow intrinsic value with Bear, Base & Bull scenarios
AI Summary: Based on our proprietary DCF Model, Cmb.Tech N.V. (CMBT) has a base-case intrinsic value of $162.25. The current market price is $15.50. The model uses a WACC of 6.7%and assumes long-term terminal value modeling terminal growth of 3.0%. This model type (fcff_operating) focuses on discounting free cash flow to determine fair equity value.
Stock trades below our bear-case intrinsic value — the market is pricing in a worse outcome than our downside scenario.
Wide range: intrinsic value is highly sensitive to assumptions — use the scenario analysis to anchor your view.
Analyze the Bear, Base, and Bull case DCF scenarios. Compare how changes in revenue growth, operating margins, and wacc impact the final intrinsic value estimate and downside risk.
Why the values can still move a lot: DCF math is nonlinear, so even modest changes to growth, margins, discount rate, and terminal assumptions can swing present value sharply.
The forecast driving our intrinsic value estimate.
WACC
6.7%
Terminal Growth
3.0%
Revenue Growth (Y1-Y5)
20.1%
Operating Margin (Y1-Y5)
35.4%
Tax Rate
1.5%
D&A / Rev
24.2%
Capex / Rev
14.0%
NWC / Rev
12.8%
Shares
229.5M
Net Debt
$5.42B
Values shown in USD.
| Year | Revenue | Revenue Growth | EBIT | Operating Margin | NOPAT | D&A | Capex | Delta WC | FCFF |
|---|---|---|---|---|---|---|---|---|---|
| Year 1 | $2.1B | 23.5% | $641.5M | 31.2% | $631.9M | $498.6M | $288.1M | $49.9M | $792.5M |
| Year 2 | $2.5B | 23.2% | $908.7M | 35.8% | $895.2M | $614.6M | $351.0M | $50.4M | $1.1B |
| Year 3 | $3.1B | 20.6% | $1.1B | 36.7% | $1.1B | $741.4M | $418.7M | $51.8M | $1.4B |
| Year 4 | $3.6B | 18.0% | $1.4B | 37.5% | $1.3B | $874.9M | $488.4M | $50.6M | $1.7B |
| Year 5 | $4.2B | 15.4% | $1.5B | 35.9% | $1.5B | $1.0B | $557.0M | $46.5M | $1.9B |
| Year 6 | $4.7B | 12.8% | $1.6B | 34.2% | $1.6B | $1.1B | $620.8M | $39.4M | $2.1B |
| Year 7 | $5.2B | 10.2% | $1.7B | 32.6% | $1.7B | $1.3B | $675.6M | $29.3M | $2.2B |
| Year 8 | $5.6B | 7.8% | $1.7B | 30.1% | $1.7B | $1.4B | $719.5M | $18.0M | $2.3B |
| Year 9 | $5.9B | 5.4% | $1.6B | 27.6% | $1.6B | $1.4B | $749.2M | $5.2M | $2.3B |
| Year 10 | $6.1B | 3.0% | $1.5B | 25.2% | $1.5B | $1.5B | $762.5M | -$8.4M | $2.2B |
Same DCF model applied to every company. If CMBT's gap to fair value stands apart from peers, the case is stock-specific — not a sector-wide trend.
| Company | Peer Type | Mkt Cap | Price | Intrinsic Value | Upside / Premium | Status |
|---|---|---|---|---|---|---|
| CMBTCmb.Tech N.V.You are here | Subject | — | $15.50 | $162.25 | +947% | Undervalued |
| Core | $4.1B | $79.05 | $80.93 | 2% | Fair Value | |
| Core | $4.1B | $82.01 | $91.16 | +11% | Fair Value | |
| Core | $2.8B | $17.57 | $16.72 | -5% | Fair Value | |
| Core | $1.2B | $38.77 | $154.37 | +298% | Undervalued | |
| Core | $1.2B | $5.56 | $1.92 | -65% | Overvalued | |
| Segment | $3.1B | $30.40 | $54.38 | +79% | Undervalued | |
| Segment | $697M | $17.08 | — | — | — |
Differences in intrinsic value reflect differences in each company's financial data and business model — not inconsistency in the methodology. Peer rows without DCF coverage show “—”.
Answers to common questions about CMBT's valuation and our methodology.
The base-case intrinsic value for CMBT is estimated at $162.25. This is calculated using a Discounted Cash Flow (DCF) model that projects future cash flows and discounts them to today's present value.
Based on our DCF valuation, Cmb.Tech N.V. appears undervalued. The stock is currently trading at $15.50, compared to our fair value estimate of $162.25.
Under our base-case scenario, CMBT has an implied 947% upside. In our bull-case scenario, the intrinsic value could be significantly higher if growth and margins exceed baseline expectations.
We apply a discount rate (WACC) of 6.7% to calculate the present value of CMBT's future cash flows. This rate reflects the perceived risk and cost of capital for the business.
The model assumes a consensus-driven baseline growth rate for the next 5 years, which gradually tapers down to a terminal growth rate of 3.0%. The exact rates flex depending on whether you are viewing the bear, base, or bull scenario.
This valuation projects future free cash flow (FCFF) and discounts them back to present value using a WACC. For enterprise models, we then adjust for net debt and divide by diluted shares to calculate the final equity value per share.
Disclaimer: This page is for informational purposes only and does not constitute financial advice. Intrinsic value estimates are model outputs under stated assumptions and should not be relied upon as the sole basis for any investment decision.
Total return calculator · dividends reinvested
Calculate ReturnsDollar cost averaging vs lump sum · see how regular investing compounds over time
Run the NumbersDCF intrinsic value, peer multiples, and analyst estimates — see what the stock is really worth.
View ValuationCompare business quality, growth, and profitability against top sector peers.
Compare Now