Cake Box Holdings PLC (CBOX) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of Cake Box Holdings PLC stock £2.60, price £1.70, upside +53.0%, quality 58 out of 100. Rating: strongly undervalued. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 4, 2026.
How to read this chart
60‑month range £1.06 – £4.25 · fair‑value band £1.52 – £3.55 · the £1.70 price screens below the £2.60 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 4, 2026.
Follow Cake Box Holdings in your weekly email
Every Wednesday you see whether Cake Box Holdings is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Cake Box Holdings Plc, together with its subsidiaries, engages in the retail of fresh cream celebration cakes in the United Kingdom. The company sells cakes, cupcakes, cheesecakes, and treats; and party accessories, including balloons and candles.
Show moreShow less
It is also involved in franchising of specialist cake stores; property rental activities; and retail sales of Asian confectionary and savoury products. The company sells its products through its physical stores and online.
Cake Box Holdings Plc was founded in 2008 and is headquartered in London, the United Kingdom.
Stock analysis
Cake Box Holdings PLC (CBOX) currently trades at £1.70, while our model-based Fair Value estimate is £2.60, implying the stock looks roughly 35% undervalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of £3.22 per share, and 19 of the 26 models we run sit above the £1.70 price.
Bear case: the Dividend Discount group reads lowest at £1.15, and 7 of the 26 models stay below the price. Data coverage for this calculation is high.
Scenario range: £1.52 (bear) to £3.55 (bull), the price of £1.70 sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 58/100 (solid quality), in the Consumer Defensive sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Cake Box Holdings PLC reported revenue of £59.7M in FY2026 versus £33.0M in FY2022, a compound +16.0%/yr. Reported net income was £5.2M in FY2026, compounding −4.6%/yr from FY2022.
Key figures
Market cap £77.7M Micro · P/E ratio 15.3 · P/S ratio 1.30 · EPS (TTM) £0.1114 · Dividend yield 6.4% · Net margin 8.7% · Return on equity 19.1% · Return on assets (EBIT) 16.8% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 63 out of 100 (low confidence).
What moves the price
The share trades about 21% below its 52-week high and at its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Defensive peers we cover trades at −19% fair-value upside, at 53%, CBOX screens cheaper than that median.
Fair Value models
Bear£1.52Fair Value £2.60Bull£3.55
Price £1.70 · Upside +53.0%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2026 figures (about 7 months old). Earnings retained since then (£0.0012 per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Best data coverage
FCF DCF£1.89£2.92£5.4777
Growth DCF£1.79£3.06£5.1176
Residual Income£0.6200£0.7500£0.970076
All 26 models by family
DCF Models
FCF DCF£1.89£2.92£5.4777
Owner Earnings£1.24£2.59£4.9072
5Y Revenue Exit£1.48£2.71£5.0169
5Y EBITDA Exit£2.23£4.33£8.0671
5Y P/E Exit£1.68£3.40£5.5668
10Y Revenue Exit£1.56£2.94£4.5565
10Y EBITDA Exit£2.04£4.12£7.8065
10Y P/E Exit£1.72£3.26£5.7861
Earnings-Based
Graham-Dodd£0.8100£5.56£7.8063
Lynch FV£1.64£2.34£3.0461
PEG = 1.0£1.64£2.34£3.0457
EPV£1.19£1.35£1.4874
Dividend Discount
Gordon GGM£0.7100£1.18£1.5168
DDM Multi-Stage£0.7100£1.12£1.2767
Multiples
P/E Multiple£1.87£2.49£3.1163
P/S Multiple£1.51£2.02£2.5258
P/B Multiple£1.17£1.56£1.9555
EV/EBIT£2.61£3.61£4.6166
EV/EBITDA£2.40£3.32£4.2567
EV/Revenue£1.04£1.65£2.2653
Asset-Based
NCAV (Graham)£0.1400£0.1900£0.280054
Growth DCF
Growth DCF£1.79£3.06£5.1176
Rev-Margin DCF£1.48£2.87£4.9270
Economic Profit
Residual Income£0.6200£0.7500£0.970076
ROIC Compounder£1.40£1.88£2.4872
Growth Earnings
Growth-Adj P/E£2.25£3.22£4.1867
The fair value above starts from this blend and is adjusted for dilution from new shares.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.95/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+39.5%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+19.7%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+22.2%
Start year 2021 (pandemic). Over 10 years: +26.7% a year
Revenue growth 10 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+26.7%
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
’26
What shareholders gained per year (last 5 years) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate.
+12.7%
Earnings growth per share plus dividend.
Earnings per share, growth per year+6.3%
Dividend (yield on the price)6.4%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.6.3% vs 13.0%, slowing
Profit margin 2021 to 2026 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.17% → 17%
Pace: the 5-year rate starts in 2021 (pandemic)
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+7.4%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (UK: IMF forecast 2.3% a year to 2030, 3.3% from 2016 to 2025) that is about +5.0% a year for the price.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Grocery Stores · 74 stocks
Beats the industry median on 10/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score58 · Below median
Fair Value upside+53.0% · Top 25%
Profitability
Return on equity (12 months)19.1% · Top 25%
Return on assets8.1% · Top 25%
Net margin (12 months)8.7% · Top 25%
Operating margin (12 months)22.5% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)28.6% · Top 25%
Dividend yield (12 months)6.4% · Top 25%
Balance sheet
Debt / equity0.40× · Above median
Valuation Multiplesvs Grocery Stores median · lower = cheaper
P/E (12 months)15.3× · Cheaper than median
P/B2.78× · Pricier than median
P/S (12 months)1.30× · Priciest 25%
Price / free cash flow (fiscal year)11.0× · Cheaper than median
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Is Cake Box Holdings PLC (CBOX) overvalued or undervalued?
As of Nov 4, 2026, our model estimates a fair value of £2.60 versus a price of £1.70, about +53% upside (undervalued).
What is the fair value of CBOX?
Our model-based fair value for Cake Box Holdings PLC is £2.60 (as of Nov 4, 2026), built from audited fundamentals. The current price: £1.70.
What is the quality score of CBOX?
Cake Box Holdings PLC has a Quality Score of 58/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Cake Box Holdings PLC (CBOX)?
Our model-based price target is the fair value of £2.60 (as of Nov 4, 2026) from 26 valuation models. Cautious scenario £1.52, optimistic scenario £3.55. It is a calculation from audited fundamentals, not an analyst target.
What is the Cake Box Holdings PLC stock forecast for 2026?
Our models put fair value at £2.60, about +53% upside versus a price of £1.70 (undervalued). Cautious scenario £1.52, optimistic scenario £3.55. The calculation is refreshed regularly with new filings.
What is the revenue of Cake Box Holdings PLC (CBOX)?
Cake Box Holdings PLC reported trailing-twelve-month revenue of about £59.7M (latest available figure, as of Nov 4, 2026).
Does Cake Box Holdings PLC pay a dividend?
Cake Box Holdings PLC currently shows a dividend yield of 6.35% relative to its recent price (as of Nov 4, 2026).
How much is the dividend of Cake Box Holdings PLC (CBOX) and when is the ex-dividend date?
Cake Box Holdings PLC pays a dividend of £0.108 per share a year, a dividend yield of 6.4%. The last ex-dividend date was Aug 13, 2026. A dividend has been paid every year since at least 2018. The payout ratio is 71.2% of earnings (on adjusted earnings, reported 98.2%). Free cash flow covers the dividend 1.49 times. Our assessment: Sustainable. Payout and cash coverage both look sustainable.
What growth is priced into Cake Box Holdings PLC (CBOX)?
For today's price to be fair in a discounted-cash-flow model, Cake Box Holdings PLC would have to grow free cash flow by +7.4 % per year for five years (discount rate 12.8 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +22.2 % per year. As of Nov 4, 2026.
What discount rate (WACC) does the fair value of CBOX use?
Our models discount Cake Box Holdings PLC at 12.8 %: a base by market capitalisation (micro), damped by beta 0.85, country premium for United Kingdom. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Cake Box Holdings PLC that is +7.4 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (12.8 %) and the same formula as our fair value.
How much growth has Cake Box Holdings PLC (CBOX) delivered so far?
Over the past 5 years revenue at Cake Box Holdings PLC grew +22.2 % a year. The price currently implies free-cash-flow growth of +7.4 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Cake Box Holdings PLC (CBOX) growing?
The median revenue growth in the sector is +3.6 % a year. That is the yardstick for the growth priced into Cake Box Holdings PLC (+7.4 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Cake Box Holdings PLC (CBOX)?
The free-cash-flow yield on the price is 9.12 %: that much free cash flow Cake Box Holdings PLC produces per unit of market value. When it exceeds the discount rate of our models (12.8 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Cake Box Holdings PLC (CBOX)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Cake Box Holdings PLC it is £2.60 per share (as of Nov 4, 2026), against a price of £1.70. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Cake Box Holdings PLC stock overvalued or undervalued in 2026?
As of Nov 4, 2026, CBOX trades below its calculated fair value: price £1.70, fair value £2.60, a gap of about +53% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of CBOX?
No. The price is what the market pays today (£1.70); the fair value is what the company's own numbers justify (£2.60). For Cake Box Holdings PLC the two are £0.9010 per share apart. That gap is exactly why we show both numbers side by side.
How much is Cake Box Holdings PLC worth?
The market values Cake Box Holdings PLC at about £77.7M (market capitalisation, as of Nov 4, 2026). Per share that is £1.70; our models calculate a fair value of £2.60 per share.
What do the bullish and bearish scenarios say about CBOX?
Our models span a range for Cake Box Holdings PLC: cautious scenario £1.52, base £2.60, optimistic £3.55 per share (as of Nov 4, 2026, price £1.70). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of CBOX?
Cake Box Holdings PLC trades at a price-to-earnings ratio of 15.3 (as of Nov 4, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of £2.60 is built from several models across several years. Excluding one-off items of fiscal year 2026 it is 11.1 (reported 15.3). Median P/E at fiscal year-end, 8 fiscal years (2019 to 2026), reported earnings, FY2026 ex one-offs: 14.6. Other multiples: P/B 2.8, P/S 1.3, EV/EBITDA 7.4.
How solid is the balance sheet of Cake Box Holdings PLC (CBOX)?
Balance-sheet figures for Cake Box Holdings PLC (as of Nov 4, 2026): return on equity 19.1%, debt of 0.40 per unit of equity. They feed the Quality Score of 58/100, which measures business quality independently of the share price.
How far is CBOX from its 52-week high?
Cake Box Holdings PLC trades at £1.70, about 21% below its 52-week high of £2.15 and at the low of £1.70 (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of £2.60 is for.
Which stocks are comparable to Cake Box Holdings PLC?
From the same area (Consumer Defensive) we also value Loblaw Companies Limited, The Kroger Co, Woolworths Group, Koninklijke Ahold Delhaize N.V, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Cake Box Holdings PLC stock attractive at the current price?
The data as of Nov 4, 2026: price £1.70, calculated fair value £2.60 (+53%), Quality Score 58/100, from 26 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of CBOX calculated?
We run Cake Box Holdings PLC through 26 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of £2.60 builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.3% above its aggregate fair value. Cake Box Holdings PLC currently trades 35% below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Cake Box Holdings PLC (CBOX)?
The closing price on Nov 9, 2026 was £1.70. Our model-based fair value is £2.60, about +53% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Cake Box Holdings PLC right now?
Solid quality (58/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (£1.52 to £3.55) leaves room in how you read the outcome.
Where does the earnings growth of Cake Box Holdings PLC (CBOX) come from?
Earnings per share at Cake Box Holdings PLC grew +15.2 % a year from 2016 to 2026. Broken into its drivers: revenue per share +23.9 %, EBIT margin −3.5 %, tax rate −1.9 %, residual (interest, one-offs) −1.8 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Cake Box Holdings PLC
How large is the market capitalisation of Cake Box Holdings PLC (CBOX)?
The market capitalisation of Cake Box Holdings PLC is £77.7M. The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Cake Box Holdings PLC (CBOX)?
The price-to-sales ratio of Cake Box Holdings PLC is 1.30 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Cake Box Holdings PLC (CBOX)?
Earnings per share at Cake Box Holdings PLC are £0.1114 (price ÷ EPS = P/E 15.3). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Cake Box Holdings PLC (CBOX)?
The dividend yield of Cake Box Holdings PLC is 6.4% (payout 71.2%, on adjusted earnings, reported 98.2%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Cake Box Holdings PLC (CBOX)?
The net margin of Cake Box Holdings PLC is 8.7% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Cake Box Holdings PLC (CBOX)?
The return on equity (ROE) of Cake Box Holdings PLC is 19.1% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Cake Box Holdings PLC (CBOX)?
On an EBIT basis the return on assets of Cake Box Holdings PLC is 16.8% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Cake Box Holdings PLC (CBOX)?
The operating margin of Cake Box Holdings PLC is 22.5% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Cake Box Holdings PLC (CBOX)?
Revenue at Cake Box Holdings PLC is growing +28.6% versus a year earlier (3y avg +19.7%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Cake Box Holdings PLC (CBOX)?
Earnings per share at Cake Box Holdings PLC are growing +43.3% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Cake Box Holdings PLC (CBOX) carry?
The net debt of Cake Box Holdings PLC is £17.0M (fiscal year 2026, ≈ 2.4 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Cake Box Holdings PLC in the live analysis
One click puts Cake Box Holdings PLC on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 4, 2026