CRZBY

$48.83-$0.56 (-1.13%)live

Change+$41.24

Fair-value model

Consensus-seeded revenue, margins, and exit multiples. This is a scenario tool, not investment advice.

Years of analysisAssumption entries

Metric	Historical average			My assumptions
Metric	1 year	5 years	10 years	Low	Mid	High
ROIC %	2.3%			—	—	—
Rev. Growth %	-57.6%	-1.2%		Rev. Growth Low%	Rev. Growth Mid%	Rev. Growth High%
Profit Margin %	24.6%	11.8%	4.8%	Profit Margin Low%	Profit Margin Mid%	Profit Margin High%
Free Cash Flow Margin %	454.8%	85.2%	81.9%	Free Cash Flow Margin Low%	Free Cash Flow Margin Mid%	Free Cash Flow Margin High%
Exit P/E	—	—	—	Exit P/E Low×	Exit P/E Mid×	Exit P/E High×
Exit P/FCF	—	—	—	Exit P/FCF Low×	Exit P/FCF Mid×	Exit P/FCF High×
Desired Annual Return %	—	—	—	Desired Annual Return Low%	Desired Annual Return Mid%	Desired Annual Return High%

Low

Multiple of earnings (P/E): $76.09
IRR at today’s price (P/E): +10.5%
Fair buy price today (P/E): -$22.35
Multiple of cash flow (P/FCF): $11.09
IRR at today’s price (P/FCF): -20.5%
Fair buy price today (P/FCF): -$62.72

At today's price, your expected annual return is +10.5% on the P/E track.

Mid

Multiple of earnings (P/E): $96.86
IRR at today’s price (P/E): +15.7%
Fair buy price today (P/E): -$9.46
Multiple of cash flow (P/FCF): $16.16
IRR at today’s price (P/FCF): -15.9%
Fair buy price today (P/FCF): -$59.57

At today's price, your expected annual return is +15.7% on the P/E track.

High

Multiple of earnings (P/E): $117.55
IRR at today’s price (P/E): +20.1%
Fair buy price today (P/E): $3.39
Multiple of cash flow (P/FCF): $23.87
IRR at today’s price (P/FCF): -10.3%
Fair buy price today (P/FCF): -$54.78

At today's price, your expected annual return is +20.1% on the P/E track.

Current price: $48.83Annual dividends: $0.89/shareNet cash / debt per share: -$72.97FMP DCF cross-reference: -$46.79

Held by

portfolios on TandT

Bookmarked by

users

Avg position size

—

of holders' portfolios

13F filers

institutions

52-week range

$33.63 – $50.16

92% from low

Exchange

OTC Link

ADRC

P/E LTM (FWD)

17.1 (13.5)

Run the fair-value model →

P/S (TTM)

2.5

Analyst estimates (consensus)

Year	Est. revenue	Growth	Est. EPS	EPS range	Fwd P/E	# Analysts
2026	$15.4B	+9.6%	$3.62	$3.56–$3.66	13.5×	1
2027	$16.5B	+7.2%	$4.43	$4.35–$4.47	11.0×	1
2028	$17.4B	+5.7%	$5.32	$5.23–$5.37	9.2×	1
2029	$18.4B	+5.2%	$5.79	$5.69–$5.85	8.4×	1

Forward consensus · growth is YoY vs the prior fiscal-year estimate · Fwd P/E at the current price · source: Financial Modeling Prep

Earnings surprises

Beat consensus in 6 of the last 8 reported quarters

Reported	Est. EPS	Actual	Surprise
2026-08-06	$0.82	$0.90	+9.8%
2026-05-08	$0.87	$0.98	+12.6%
2026-02-11	$0.64	$0.72	+12.0%
2025-11-06	$0.67	$0.61	-8.3%
2025-08-06	$0.67	$0.22	-67.2%
2025-05-09	$0.74	$0.77	+4.2%
2025-03-26	$0.38	$0.67	+77.6%
2024-11-06	$0.47

Peer comparison

Symbol	Price	Today	Mkt cap	P/E
CRZBYCommerzbank AG	$48.83	-1.13%	$55.2B	—
DNBBFDNB Bank ASA	$35.19	+4.73%	$50.4B	—
DNBBYDNB Bank ASA	$33.73	+0.16%	$48.4B	—
DNKEYDanske Bank A/S	$28.89	-1.10%	$46.7B	—
DNSKFDanske Bank A/S	$58.44	+0.00%

COMMERZBANK JUNGE ADR NEW

Held by traders on TradeandTell

No one on the platform currently holds CRZBY.

Super investors & insiders

Institutions holding (13F)

No tracked institution reports a position in CRZBY as of their last filing.

Insider activity (SEC Form 4)

No recent Form 4 filings on EDGAR — either no insider transactions reported recently or this isn't a SEC-registered issuer.

Insider activity (SEC Form 4)

Dividend history

TTM yield · 4.88% ($2.38/share)

Ex-date	Per share	Pay date
2026-05-22	$1.2780	2026-06-05
2025-05-19	$0.7299	2025-05-30
2024-05-02	$0.3763	2024-05-16

Stock splits

Execution date	Ratio
2013-04-25	1-for-10reverse

Recent trades on TradeandTell

No one on the platform has traded CRZBY yet.