Compagnie du Cambodge (CBDG) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Compagnie du Cambodge stock €67.69, price €93.00, that is 27.2% below the price, quality 42 out of 100. Rating: overvalued. Calculated from audited financials with 2 of our 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 8, 2026.
How to read this chart
60‑month range €13.63 – €130.31 · fair‑value band €50.77 – €84.61 · the €93.00 price screens above the €67.69 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 8, 2026.
Follow Compagnie du Cambodge in your weekly email
Every Wednesday you see whether Compagnie du Cambodge 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.
Compagnie du Cambodge, together with its subsidiaries, provides transportation and logistics services in France. It operates pedestrian access systems for controlling passenger flow in stations and airports. The company was incorporated in 1955 and is headquartered in Puteaux, France.
Show moreShow less
Compagnie du Cambodge is a subsidiary of Plantations des Terres Rouges SA.
Stock analysis
Compagnie du Cambodge (CBDG) currently trades at €93.00, while our model-based Fair Value estimate is €67.69, 27% below the price, so the stock looks overvalued today.
Show more
Valuation
How firm this estimate is: it rests on 2 models at a data quality of 81/100, which puts the data coverage at medium.
Scenario range: €50.77 (bear) to €84.61 (bull), the price of €93.00 sits above 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 42/100 (below-average quality), in the Financial Services sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Compagnie du Cambodge reported revenue of €137M in FY2025 versus €200K in FY2021, a compound +411.7%/yr. Reported net income was €30.0M in FY2025, compounding +23.7%/yr from FY2021.
Key figures
Market cap €7.1B Mid · P/E ratio 202.2 · P/S ratio 50.1 · EPS (TTM) €0.4600 · Dividend yield 1.9% · Net margin 18.0% · Return on equity 0.4% · Return on assets (EBIT) −0.1% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 32 out of 100 (low confidence).
What moves the price
The share trades about 15% below its 52-week high and 2% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Financial Services peers we cover trades at −16% fair-value upside, at −27%, CBDG screens richer than that median.
Fair Value models
Bear€50.77Fair Value €67.69Bull€84.61
Price €93.00 · Downside -27.2%
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.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.
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.62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
+338.0%
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.
+781.7%
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.
+269.1%
Start year 2020 (pandemic). Over 10 years: −24.4% a year
Revenue growth 14 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.
+9.5%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
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.
≈ +14.3%
Earnings growth per share plus dividend.
Earnings per share, growth per year≈ +12.4%
Dividend (yield on the price)1.9%
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.base effect: 12.4% / −8.3%
Profit margin 2020 to 2025 ⓘ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.−650% → −13%
⚠ Revenue per share shrinking 33.7%/yr over ~10Y (margins eroding too) ⓘStructural-decline marker: revenue PER SHARE has fallen over the last decade (robust median trend, not a single year). Backtested across 2005 to 2017, such businesses trailed the market by about 2.5 percentage points per year. Display only: it does not change the fair value or the quality score.
⚠ Base effect: the rate starts in the earnings trough around 2020 (starting value 0.23 per share, median 2.56 in 2015 to 2018). It measures the recovery from the trough, not lasting growth.
News mood ⓘNews mood, the average tone of recent news (47 articles), rated against how stocks are usually covered. 🚀 Hype = unusually upbeat · 🙂 Positive = above average · 😐 Neutral = typical · 🙁 Negative = below average · 😨 Very negative = unusually downbeat. It reflects the tone of coverage, not our valuation.Very negative
AI conclusion: The holding vehicle channels large dividend flows from Bolloré affiliates yet thin operations and negative cash flows limit any durable advantage.
Main risk: The pass-through model relies on upstream dividend flows from the Bolloré group through a complex web of cross-holdings that could face delays or reduced remittances due to fiscal frictions or group-level decisions.
Bull case: The holding could benefit if the Bolloré group streamlines its structure while maintaining or increasing dividend capacity from core operations.
Bear case: Prolonged delays or cuts in upstream dividends from the complex Bolloré holdings could erode the company's ability to sustain distributions to its own shareholders.
Compagnie du Cambodge functions chiefly as a holding vehicle inside the Bolloré group, managing stakes in IER access systems and other affiliates while channeling large dividend flows from upstream entities. Its half-year results showed slight revenue growth at the operating subsidiary but lower net income from reduced financial returns. Our models see it as overvalued. Will the pass-through structure deliver lasting returns or will thin operations and portfolio volatility weigh more heavily?
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.Asset Management · 587 stocks
Beats the industry median on 0/12 measures
Overall it trails its industry peers.
Valuation
Quality Score42 · Bottom 25%
Fair Value upside−27.2% · Bottom 25%
Profitability
Return on equity (12 months)0.4% · Below median
Return on assets0.5% · Bottom 25%
Net margin (12 months)18.0% · Below median
Operating margin (12 months)−11.1% · Bottom 25%
Growth and dividend
Revenue growth (quarter YoY)5.7% · Below median
Dividend yield (12 months)1.9% · Below median
Valuation Multiplesvs Asset Management median · lower = cheaper
P/E (12 months)202.2× · Priciest 25%
P/B1.46× · Pricier than median
P/S (12 months)50.08× · Priciest 25%
PEG5.14× · Priciest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 60
FUTURE (revenue growth)29· sector 38
PAST (return on equity)2· sector 29
HEALTH (low debt)100· sector 96
DIVIDEND (yield)39· sector 80
VALUE 0: the price sits above our fair-value range.
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.
Cite: Fair Value Calculator (2026). "Compagnie du Cambodge Fair Value". https://www.fairvalue-calculator.com/stock/CBDG
Frequently asked questions
Is Compagnie du Cambodge (CBDG) overvalued or undervalued?
As of Nov 8, 2026, our model estimates a fair value of €67.69 versus a price of €93.00, about 27% lower (overvalued).
What is the fair value of CBDG?
Our model-based fair value for Compagnie du Cambodge is €67.69 (as of Nov 8, 2026), built from audited fundamentals. The current price: €93.00.
What is the quality score of CBDG?
Compagnie du Cambodge has a Quality Score of 42/100. 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 Compagnie du Cambodge (CBDG)?
Our model-based price target is the fair value of €67.69 (as of Nov 8, 2026) from 2 valuation models. Cautious scenario €50.77, optimistic scenario €84.61. It is a calculation from audited fundamentals, not an analyst target.
What is the Compagnie du Cambodge stock forecast for 2026?
Our models put fair value at €67.69, about 27% lower versus a price of €93.00 (overvalued). Cautious scenario €50.77, optimistic scenario €84.61. The calculation is refreshed regularly with new filings.
What is the revenue of Compagnie du Cambodge (CBDG)?
Compagnie du Cambodge reported trailing-twelve-month revenue of about €141M (latest available figure, as of Nov 8, 2026).
Does Compagnie du Cambodge pay a dividend?
Compagnie du Cambodge currently shows a dividend yield of 1.94% relative to its recent price (as of Nov 8, 2026).
How much is the dividend of Compagnie du Cambodge (CBDG) and when is the ex-dividend date?
Compagnie du Cambodge pays a dividend of €1.80 per share a year, a dividend yield of 1.9%. The last ex-dividend date was Oct 5, 2026. A dividend has been paid every year since 2010. Our assessment: Pays more than it earns. The company pays out more in dividends than it earns, and free cash flow clearly does not cover the dividend either. It may need to be cut unless profits recover.
What is the intrinsic value of Compagnie du Cambodge (CBDG)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Compagnie du Cambodge it is €67.69 per share (as of Nov 8, 2026), against a price of €93.00. It is the blended result of 2 valuation models in 2 families (Multiples, Asset-Based).
Is Compagnie du Cambodge stock overvalued or undervalued in 2026?
As of Nov 8, 2026, CBDG trades above its calculated fair value: price €93.00, fair value €67.69, a gap of about −27% (overvalued). 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 CBDG?
No. The price is what the market pays today (€93.00); the fair value is what the company's own numbers justify (€67.69). For Compagnie du Cambodge the two are €25.31 per share apart. That gap is exactly why we show both numbers side by side.
How much is Compagnie du Cambodge worth?
The market values Compagnie du Cambodge at about €7.1B (market capitalisation, as of Nov 8, 2026). Per share that is €93.00; our models calculate a fair value of €67.69 per share.
What do the bullish and bearish scenarios say about CBDG?
Our models span a range for Compagnie du Cambodge: cautious scenario €50.77, base €67.69, optimistic €84.61 per share (as of Nov 8, 2026, price €93.00). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of CBDG?
Compagnie du Cambodge trades at a price-to-earnings ratio of 202.2 (as of Nov 8, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of €67.69 is built from several models across several years. Other multiples: PEG 5.1, P/B 1.5, P/S 50.1.
What is the PEG ratio of CBDG?
The PEG ratio of Compagnie du Cambodge is 5.14 (P/E divided by earnings growth, as of Nov 8, 2026). That is above 1, so the growth is already paid for in the price.
How solid is the balance sheet of Compagnie du Cambodge (CBDG)?
Balance-sheet figures for Compagnie du Cambodge (as of Nov 8, 2026): return on equity 0.4%. They feed the Quality Score of 42/100, which measures business quality independently of the share price.
How far is CBDG from its 52-week high?
Compagnie du Cambodge trades at €93.00, about 15% below its 52-week high of €109.00 and 2% above the low of €91.41 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of €67.69 is for.
Which stocks are comparable to Compagnie du Cambodge?
From the same area (Financial Services) we also value Blackstone Inc, Brookfield Asset Management Ltd, KKR & Co, Apollo Global Management, Inc, 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 Compagnie du Cambodge stock attractive at the current price?
The data as of Nov 8, 2026: price €93.00, calculated fair value €67.69 (−27%), Quality Score 42/100, from 2 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 CBDG calculated?
We run Compagnie du Cambodge through 2 models from 2 families: Multiples, Asset-Based. Every model gets the same audited fundamentals; the fair value of €67.69 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. Compagnie du Cambodge itself currently trades above fair value. 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 Compagnie du Cambodge (CBDG)?
The closing price on Nov 6, 2026 was €93.00. Our model-based fair value is €67.69, about 27% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Compagnie du Cambodge right now?
The price sits above even our optimistic bull case (€84.61). The favourable scenario is already priced in. Weak quality (42/100) and above fair value at the same time, the margin of safety is missing on both counts. For a financial, book-value and earnings-based methods matter more than a cash-flow DCF, which fits banks and insurers poorly.
Key figures of Compagnie du Cambodge
How large is the market capitalisation of Compagnie du Cambodge (CBDG)?
The market capitalisation of Compagnie du Cambodge is €7.1B. 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 Compagnie du Cambodge (CBDG)?
The price-to-sales ratio of Compagnie du Cambodge is 50.1 (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 Compagnie du Cambodge (CBDG)?
Earnings per share at Compagnie du Cambodge are €0.4600 (price ÷ EPS = P/E 202.2). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Compagnie du Cambodge (CBDG)?
The dividend yield of Compagnie du Cambodge is 1.9%. 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 Compagnie du Cambodge (CBDG)?
The net margin of Compagnie du Cambodge is 18.0% (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 Compagnie du Cambodge (CBDG)?
The return on equity (ROE) of Compagnie du Cambodge is 0.4% (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 Compagnie du Cambodge (CBDG)?
On an EBIT basis the return on assets of Compagnie du Cambodge is −0.1% (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 Compagnie du Cambodge (CBDG)?
The operating margin of Compagnie du Cambodge is −11.1% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Compagnie du Cambodge (CBDG)?
Revenue at Compagnie du Cambodge is growing +5.7% versus a year earlier (3y avg +782%). 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 Compagnie du Cambodge (CBDG)?
Earnings per share at Compagnie du Cambodge are growing −20.6% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Compagnie du Cambodge (CBDG) generate?
The free cash flow of Compagnie du Cambodge is −€6.1M (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net cash does Compagnie du Cambodge (CBDG) hold?
Compagnie du Cambodge holds more cash than debt, €1.3B net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Compagnie du Cambodge in the live analysis
One click puts Compagnie du Cambodge on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Some data
Nov 8, 2026