EN DE

Cryosite Limited (CTE) Fair Value & Analysis

Healthcare · AU · Market cap A$61.0M

CL Cryosite Limited CTE · AU
PriceA$1.20
Fair ValueA$0.8500
Upside-29.2%
Quality73/100
Watch Cryosite Limited for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Solidly profitable · 13.9% net margin
Low debt · generates free cash flow
Ranks above peers (10/14)
Wide moat 71/100
Evidence: High Range A$0.6200 – A$2.12 Share as image

Fair value as of: Jul 12, 2026

From 26 valuation models · updated 29 days ago

Share price −4.0% over the past month.

A solid business, but screening 29% overvalued on our models.

What matters now

  • A high-quality business (quality 73/100), yet the market already pays well above fair value. Quality at a full price, with little margin of safety.
  • The model range is unusually wide (A$0.6200 to A$2.12). The outcome hinges heavily on assumptions, so read the point estimate with caution.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

A$1.30 A$0.2853 Fair Value A$0.8500 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 12, 2026.

How to read this chart

60‑month range A$0.2853 – A$1.30 · fair‑value band A$0.6200 – A$2.12 · the A$1.20 price screens above the A$0.8500 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 12, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Cryosite Limited (CTE) currently trades at A$1.20, while our model-based Fair Value estimate is A$0.8500, implying the stock looks roughly 29.2% overvalued today. The Quality Score stands at 73/100 (solid quality), in the Healthcare sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Cryosite Limited generated revenue of A$15.7M at a net margin of 13.9%. Revenue grew 24.6% year over year. It earns a return on equity of 88.8%. The balance sheet holds a net cash position of A$2.8M. Fundamentals as of Jul 12, 2026

Our scenario range runs from A$0.6200 (bear case) to A$2.12 (bull case); at A$1.20, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 8% below its 52-week high and 82% above its 52-week low, currently above its 200-day average. For context, the median of 10 Healthcare peers we cover trades at -48% fair-value upside, at -29%, CTE screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model 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. Evidence
Highest evidence
Growth DCF A$0.4400 A$0.6500 A$0.9700 80
Residual Income A$0.1800 A$0.2500 A$2.55 76
Rev-Margin DCF A$0.5900 A$1.02 A$1.89 74
All 26 models by family
DCF Models
FCF DCF A$0.4600 A$0.6100 A$1.03 38
Owner Earnings A$0.5900 A$1.06 A$1.88 31
5Y Revenue Exit A$0.5500 A$0.9000 A$1.64 39
5Y EBITDA Exit A$0.6900 A$1.19 A$2.16 41
5Y P/E Exit A$0.6400 A$1.33 A$2.27 38
10Y Revenue Exit A$0.5000 A$1.00 A$1.33 36
10Y EBITDA Exit A$0.6100 A$1.26 A$2.42 37
10Y P/E Exit A$0.5700 A$1.17 A$2.15 35
Earnings-Based
Graham-Dodd A$0.2600 A$1.83 A$2.57 54
Lynch FV A$0.8400 A$1.20 A$1.56 50
PEG = 1.0 A$0.8400 A$1.20 A$1.56 46
EPV A$0.3800 A$0.4100 A$0.4300 59
Dividend Discount
Gordon GGM A$0.1400 A$0.2300 A$0.3000 70
DDM Multi-Stage A$0.1400 A$0.2200 A$0.2500 61
Multiples
P/E Multiple A$0.6400 A$0.8500 A$1.06 63
P/S Multiple A$0.4900 A$0.6600 A$0.8200 58
P/B Multiple A$0.1700 A$0.2200 A$0.2800 55
EV/EBIT A$0.7600 A$0.9700 A$1.19 53
EV/EBITDA A$0.8200 A$1.06 A$1.30 54
EV/Revenue A$0.5700 A$0.7700 A$0.9700 43
Asset-Based
NCAV (Graham) A$0.0200 A$0.0300 A$0.0500 50
Growth DCF
Growth DCF A$0.4400 A$0.6500 A$0.9700 80
Rev-Margin DCF A$0.5900 A$1.02 A$1.89 74
Economic Profit
Residual Income A$0.1800 A$0.2500 A$2.55 76
ROIC Compounder A$0.3800 A$0.4100 A$0.4300 72
Growth Earnings
Growth-Adj P/E A$1.14 A$1.63 A$2.12 68

Widest divergence: Growth Earnings (A$1.63) versus Asset-Based (A$0.0300). Highest evidence: Growth DCF (80).

Notify me when CTE reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) A$15.7M
Revenue growth (YoY) +24.6%
Net margin 13.9%
Return on equity 88.8%
Free cash flow A$1.5M FY2025
P/E ratio 31.3
More key figures
Operating margin 19.1%
EPS (TTM) A$0.0400
EPS growth (YoY) +30.5%
Net cash A$2.8M FY2025

Figures from reported company fundamentals · as of Jul 12, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 73/100

Of which business quality 70 · Market factors (momentum, volatility) 75

Profitability 71
Margins and returns on capital today
Quality Growth 60
Are margins and returns improving?
Cashflow 52
Earnings quality: real cash, not paper profit
Fin. Strength 78
Balance sheet, leverage, solvency risk
Investment 82
Disciplined investing over empire-building
Low Volatility 66
Calm price path (market factor)
Momentum 70
Price trend over the last 3–12 months (market factor)
52W Momentum 92
Distance to the 52-week high (market factor)
Net Issuance 82
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Cryosite Limited provides outsourced clinical trials logistic services in Australia. It operates through Ambient, cold, and frozen; Ultra-frozen and cryogenic; and Cord Blood segments.

Full company description

Cryosite Limited provides outsourced clinical trials logistic services in Australia. It operates through Ambient, cold, and frozen; Ultra-frozen and cryogenic; and Cord Blood segments. The Ambient, cold, and frozen segment provides good manufacturing practice (GMP) clinical trial materials, scheduled medicines, controlled drug storage, clinical ancillary supplies, medical devices, and commercial products with strict temperature requirements. The Ultra-frozen and cryogenic segment offers advanced therapy medicinal products (ATMPS), such as cell and gene therapies (CGT), cell therapies, mRNA-based medicines, biological samples, and research and development materials requiring high-integrity cold storage. The Cord Blood segment provides storage of cord blood cell and tissue samples for personal or directed therapeutic use by maintaining under validated chain-of-identity controls. It also offers reverse logistics services, secondary packaging, inventory management, and quality transportation and distribution solutions. Cryosite Limited was incorporated in 1999 and is based in South Granville, Australia.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Cryosite Limited reported revenue of A$14.1M in FY2025 versus A$10.0M in FY2021, a compound +8.9%/yr. Reported net income was A$1.9M in FY2025, compounding +30.4%/yr from FY2021.

Growth Quality 90/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
A$14.1M
Latest YoY
+11.9%
Avg. growth/yr (3Y) 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.
+6.3%
Avg. growth/yr (5Y) 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.
+9.6%
Avg. growth/yr (24Y) 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.
+43.5%
Revenue +8.9%/yr
FY21 A$10.0M
FY22 A$11.8M
FY23 A$11.9M
FY24 A$12.6M
FY25 A$14.1M
Net income +30.4%/yr
FY21 A$653K
FY22 A$1.4M
FY23 A$1.4M
FY24 A$1.8M
FY25 A$1.9M
Character of growth · EPS growth decomposed (2014-2025) +16.4 % p.a.
Revenue per share +2.9 pp

of which total revenue +3.3 pp · buybacks/dilution −0.4 pp

EBIT margin +16.1 pp
Tax rate +1.4 pp
Residual (interest, one-offs) −4.0 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

CTE screens 29% overvalued. Compare with Thermo Fisher Scientific Inc →

Share or link this analysis
For bloggers & editors: embed code + live data

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). "Cryosite Limited Fair Value". https://www.fairvalue-calculator.com/stock/CTE

Peer Group

Diagnostics & Research · 135 stocks

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.

Quality Score 73 · Top 25%
Fair Value upside −29% · Above median
Return on equity (TTM) 89% · Top 25%
Return on assets 8% · Top 25%
Net margin (TTM) 14% · Top 25%
Operating margin (TTM) 19% · Top 25%
Revenue growth 25% · Top 25%

Valuation Multiples vs Diagnostics & Research median · lower = cheaper

P/E (TTM) 31.3× · Pricier than median
P/B 18.04× · Pricier than 75% of peers
P/S (TTM) 2.74× · Pricier than median
P/FCF 29.2× · Pricier than 75% of peers
EV/EBITDA 11.1× · Cheaper than median
PEG 1.53× · Cheaper than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 0
FUTURE 100 · sector 25
PAST 100 · sector 11
HEALTH 100 · sector 96
DIVIDEND 0 · sector 21

VALUE 0: the price sits above our fair-value range.

Insider activity: 45/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Diagnostics & Research stocks, each showing price versus our Fair Value estimate (as of Jul 12, 2026).

Stock Price Fair Value vs Fair Value
Thermo Fisher Scientific Inc TMO $543.19 $308.19 -43%
Danaher Corporation DHR $199.66 $103.88 -48%
WuXi AppTec Co 2359 HK$160.70 HK$125.20 -22%
Lonza Group LONN CHF 567.80 CHF 259.80 -54%
IDEXX Laboratories, Inc IDXX $567.44 $255.77 -55%
Agilent Technologies, Inc A $131.46 $62.70 -52%
Waters Corporation WAT $368.98 $121.96 -67%
IQVIA Holdings IQV $207.85 $134.18 -35%
Integrated Diagnostics Holdings IDHC $0.0050 $0.0053 +5%
Illumina, Inc ILMN $186.65 $95.51 -49%

Compare Cryosite Limited with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Healthcare stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Cryosite Limited (CTE) overvalued or undervalued?
As of Jul 12, 2026, our model estimates a fair value of A$0.8500 versus a price of A$1.20, about −29% (overvalued).
What is the fair value of CTE?
Our model-based fair value for Cryosite Limited is A$0.8500 (as of Jul 12, 2026), built from audited fundamentals. The current price is A$1.20.
What is the quality score of CTE?
Cryosite Limited has a Quality Score of 73/100. 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 revenue of Cryosite Limited (CTE)?
Cryosite Limited reported trailing-twelve-month revenue of about A$15.7M (latest available figure, as of Jul 12, 2026).
What is the net profit margin of CTE?
The net profit margin of Cryosite Limited is about 13.9%, meaning it keeps roughly 13.9% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Cryosite Limited and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.