Cyber_Folks stock: fair value
CBF.WAThe fair value of Cyber_Folks under our model is $63.74, the price is 24% below.
The fair value is an estimate from our model, not a price target.
Daily figure as of 13 Nov 2026
Valuation signal
Modestly undervaluedIn our model the price counts as cheap below $45.53 and expensive above $106.23 (uncertainty high, one part of the fair value is more than twice the other).
The two parts of the fair value come to $110.51 (cash-flow model) and $16.97 (industry comparison), and the gap between them shows how uncertain the estimate is.
Calculated with a cost of equity of 12%. At 13% the fair value would be $55.88, at 11% it would be $74.54.
Where the number comes from
Half from the cash-flow model, half from earnings times the industry P/E (18.8).
Ten-year cash-flow model from smoothed free cash flow and its past growth until it reaches 5.6%. Discounted at 12.0% (government bond yield 5.6% plus beta 1.2 times a risk premium of 5.3%); no analyst estimates were available.
Calculate with your own assumptionsThe calculation step by step
With these figures the cash flow model arrives at $110.51 per share: free cash flow for the next ten years, each year discounted to today at 12.0%, plus the terminal value for the years after. The table explains the calculation; it is not a recommendation.
Calculation as a table
| Year | Free cash flow | Source | Discount factor | Present value (discounted at 12.0%) |
|---|---|---|---|---|
| 2026 | $74.28M | extrapolated at 26.9% | 0.8932 | $66.35M |
| 2027 | $89.49M | extrapolated at 20.5% | 0.7978 | $71.4M |
| 2028 | $103.8M | extrapolated at 16.0% | 0.7126 | $73.97M |
| 2029 | $117.16M | extrapolated at 12.9% | 0.6366 | $74.58M |
| 2030 | $129.66M | extrapolated at 10.7% | 0.5686 | $73.72M |
| 2031 | $141.51M | extrapolated at 9.1% | 0.5079 | $71.87M |
| 2032 | $152.93M | extrapolated at 8.1% | 0.4536 | $69.37M |
| 2033 | $164.11M | extrapolated at 7.3% | 0.4052 | $66.5M |
| 2034 | $175.25M | extrapolated at 6.8% | 0.3619 | $63.43M |
| 2035 | $186.5M | extrapolated at 6.4% | 0.3233 | $60.29M |
| Step | Value |
|---|---|
| Sum of present values (ten years) | $691.48M |
| Terminal value: cash flow 2035 × (1 + 5.6%) / (12.0% − 5.6%) | $3.08B |
| Present value of terminal value (× 0.3233) | $995.32M |
| Equity value (sum plus present value of terminal value) | $1.69B |
| Shares (diluted) | 15.26M |
| Value per share (equity value divided by shares) | $110.51 |
| Earnings per share, last twelve months | $0.90 |
| × 18.8 (industry P/E) | $16.97 |
| Fair value (average of both parts) | $63.74 |
The model uses free cash flow after interest, which belongs to shareholders, discounted at the cost of equity. Net debt is therefore not deducted again.
Data status and sources
- Score
- Daily value of 13 Nov 2026, recalculated nightly
- Price
- Closing price of 12 Nov 2026
- Latest annual report
- Fiscal year 2025, period end 31 Dec 2025
- Currency
- Amounts in US dollars, converted at the ECB reference rate of 12 Nov 2026 ($1 = PLN 3.9742)
- Source
- Financial statements, ratios and prices from Financial Modeling Prep (FMP), based on the company's reports. MEQIRI calculates the score and fair value from them.
Mandatory disclosures for this rating
- ; time horizon around 12 months
- Rated Strong, published since 7 Nov 2026 (in the score history since 5 Nov 2026)
- Valuation signal Fairly valued since 7 Nov 2026
- End-of-day prices, metrics cached for up to 24 hours
- Score and fair value are estimates from a disclosed model. They are not facts and not a price target.
- Produced by SSM Ventures UG (haftungsbeschränkt), responsible person Sven Brostmeyer, Managing Director, automatically according to the disclosed model.
- Not investment advice. Losses up to and including a total loss are possible. Personal circumstances are not considered.