US · CDRO
Codere Online Luxembourg, S.A.
- Sector
- Consumer Cyclical · Gambling, Resorts & Casinos
- Headquarters
- Luxembourg City 2557
- Website
- codereonline.com
Price · as of 2024-12-31
$9.38
Market cap 369.69M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $91.40 | +874.41% |
| Intrinsic Value(DCF) | $66.74 | +611.51% |
| Graham-Dodd Method(GD) | $1.10 | -88.27% |
| Graham Formula(GF) | $3.10 | -66.95% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | |||||
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | $9.89 | $823.77 | $3.90 | $0.00 | $0.00 |
| 2021 | $4.97 | $91.91 | $0.57 | $0.00 | $0.00 |
| 2022 | $2.64 | $62.44 | $216.87 | $0.00 | $0.00 |
| 2023 | $6.73 | $52.20 | $454.61 | $0.20 | $0.00 |
| 2024 | $7.60 | $78.06 | $289.65 | $1.10 | $3.10 |
AI valuation
Our deep-learning model estimates Codere Online Luxembourg, S.A.'s (CDRO) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $91.40
- Current price
- $9.38
- AI upside
- +874.41%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$66.74
+611.51% upside
Graham-Dodd
$1.10
-88.27% upside
Graham Formula
$3.10
-66.95% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| CDRO | Codere Online Luxembourg,… | $9.38 | 369.69M | +732% | +612% | -88% | -67% | 54.98 | 12.27 | 1.47 | 52.33 | — | 12.27 | 96.15% | 2.16% | 1.95% | 23.76% | -12.66% | 7.24% | 0.22 | — | 1.40 | 1.35 | -7.40 | -24981.00% | 2416.00% | -13118.00% | 1.25% | 0.09 | -14.81% | 0.00% | 0.00% | 0.00% | 57.01 | 66.97 | 1.23 | 3.94 |
| BNED | Barnes & Noble Education,… | $8.65 | 296.65M | +410% | -48% | — | — | -4.45 | 1.08 | 0.18 | -91.74 | — | 1.51 | 20.98% | 0.99% | -4.09% | -37.34% | 3.09% | -7.74% | 1.04 | 0.91 | 1.67 | 0.38 | -44.32 | -8935.00% | 275.00% | 41223.00% | -33.53% | -0.31 | -19.09% | 0.00% | 0.00% | 44.13% | 35.63 | -5.77 | 0.35 | 1.46 |
| GAMB | Gambling.com Group Limite… | $4.36 | 153.33M | +699% | +1,769% | +69% | +376% | 13.22 | 3.67 | 3.55 | 10.89 | 16.79 | -59.23 | 94.07% | 28.05% | 24.12% | 28.21% | 27.55% | 20.48% | 0.23 | 21.12 | 1.17 | 1.12 | 0.33 | 7872.00% | 1705.00% | -5601.00% | 0.84% | 1.27 | 3.28% | 0.00% | 0.00% | 6.00% | 13.06 | 122.15 | 3.66 | 6.89 |
| INSE | Inspired Entertainment, I… | $8.16 | 219.72M | +530% | -43% | +13% | -87% | 4.01 | -78.74 | 0.87 | 7.06 | 0.53 | -2.61 | 68.93% | 10.33% | 21.81% | -163.64% | 11.50% | 16.59% | -106.30 | 0.94 | 1.54 | 1.17 | 3.91 | 75385.00% | -799.00% | -22609.00% | 1.12% | 0.30 | 1.09% | 0.00% | 0.00% | 0.00% | 18.94 | 200.46 | 1.96 | 0.00 |
| JACK | Jack in the Box Inc. | $16.92 | 323.23M | +405% | -55% | — | — | -4.45 | -0.38 | 0.25 | 94.78 | -3.49 | -0.30 | 28.66% | -1.23% | -5.51% | 9.02% | -0.64% | -3.03% | -3.33 | -0.22 | 0.51 | 0.33 | 84.86 | 12757.00% | -675.00% | -25889.00% | 20.64% | 0.38 | 3.34% | 4.63% | -20.60% | 30.44% | -189.84 | 46.27 | 2.34 | 1.46 |
| MOV | Movado Group, Inc. | $24.95 | 391.27M | +291% | -80% | -81% | -82% | 14.47 | 0.58 | 0.43 | 4.50 | — | 0.58 | 54.05% | 3.06% | 2.81% | 3.85% | 4.04% | 2.56% | 0.20 | 40.93 | 4.34 | 2.76 | -3.12 | -6068.00% | -286.00% | -11384.00% | -3.41% | -0.01 | -2.65% | 11.18% | 161.70% | 12.13% | 8.20 | -17.33 | 0.25 | 3.14 |
| MPX | Marine Products Corporati… | $7.59 | 265.64M | +289% | +48% | — | -51% | 23.25 | 2.12 | 1.08 | 11.70 | — | 2.18 | 19.14% | 5.74% | 4.66% | 8.96% | 12.80% | 7.15% | 0.00 | — | 5.37 | 2.55 | -2.30 | -3400.00% | 332.00% | -4014.00% | 5.64% | 0.80 | 18.85% | 7.40% | 172.10% | 7.80% | 15.77 | 14.82 | 0.90 | 10.99 |
| MSC | Studio City International… | $3.02 | 145.4M | +957% | +32% | -10% | — | -2.37 | 0.27 | 0.20 | 7.36 | — | 0.33 | 36.85% | 10.16% | -8.46% | -10.54% | 2.76% | -2.03% | 3.91 | 0.55 | 0.73 | 0.62 | 6.86 | -3800.00% | 867.00% | -10000.00% | 0.00% | 0.00 | 0.00% | 0.00% | 0.00% | 79.15% | 29.46 | — | 2.99 | -0.63 |
| STRT | Strattec Security Corpora… | $88.00 | 368.3M | -14% | -70% | -11% | -32% | 14.28 | 1.20 | 0.47 | 4.79 | 113.93 | 1.20 | 14.97% | 4.03% | 3.31% | 8.85% | 10.17% | 4.94% | 0.05 | 22.63 | 2.43 | 1.75 | -1.81 | 1253.00% | 508.00% | 250480.00% | 24.19% | 0.60 | 37.52% | 0.00% | 0.00% | 25.65% | 8.49 | 3.00 | 0.34 | 4.23 |
| TTSH | Tile Shop Holdings, Inc. | $3.35 | 149.8M | +1,107% | -17% | -8% | -99% | 130.33 | 2.46 | 0.87 | 19.93 | — | 2.46 | 65.66% | 1.01% | 0.67% | 1.91% | 1.02% | 0.73% | 1.16 | 12.79 | 1.53 | 0.32 | 5.72 | -7700.00% | -797.00% | -7311.00% | 4.15% | 0.35 | 5.07% | 0.00% | 0.00% | 3.38% | 120.59 | 33.74 | 1.22 | 2.17 |
| WEYS | Weyco Group, Inc. | $31.27 | 298.58M | +270% | -63% | — | — | 8.98 | 1.11 | 0.94 | 4.97 | — | 1.36 | 45.31% | 12.61% | 10.44% | 12.37% | 14.93% | 9.57% | 0.05 | 2440.93 | 4.43 | 2.34 | -1.41 | -32.00% | -873.00% | -6187.00% | 13.35% | 0.80 | 19.47% | 11.48% | 103.10% | 13.20% | 5.78 | 5.82 | 0.73 | 4.73 |
About Codere Online Luxembourg, S.A.
Codere Online Luxembourg, S.A. operates as an online casino gaming and sports betting company. The company also offers online casino wagering products and services. It primarily operates in Spain, Italy, Mexico, Colombia, Panama, and Argentina. The company is based in Luxembourg, Luxembourg.
- CEO
- Aviv Sher
- Employees
- 297
- Beta
- 0.42
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($66.74 ÷ $9.38) − 1 = +611.51% (DCF, example).