CL Workshop Group Ltd ADR Dossier
Valuation
How Intrinsic Value compares with model outputs
Intrinsic Value Insufficient data for a value estimatebased on filings through 31 Dec 2024
Market Price $1.41Price as of 1 Oct 2026
Data confidence Sign in to view data confidence
Valuation methods vs. Market Price
$0$0$1$1$2$2
DCF
No usable growth history or forecast
abstainedDNI
Loss-making, earnings methods not applicable
abstainedP/S
$1.38no ◇ · bar = peer
P/E
P/E from peer group, own multiple too volatile to anchor
n/aP/B
$1.41◇ $0.92
PEG
No own multiple history
abstained$0$0$1$1$2$2
Market Price ($1.41) Intrinsic Value peer-implied value
Company vs. peer median Members
This section is available to registered members. Create a free account or sign in to unlock the full breakdown.
Assumptions
| Parameter | Value |
|---|---|
| Discount rate (cost of equity) | 15.1% |
| Volatility vs market (adjusted beta) | 2.26 |
Valuation Detail Members
This section is available to registered members. Create a free account or sign in to unlock the full breakdown.
Compare with peers
Search any company to compare valuation, profitability, returns, growth, and financial strength side by side.
Compare the target company plus 1 peer. Sign in / Sign up to compare a maximum of 3 peers.
Best in rowHigher is betterLower is better—Data not available
Best value in each row is highlighted. Figures are periodic snapshots from the same filings used across each dossier; a dash means the figure is not available.