Cdon AB (FRA:64W) Beneish M-Score: -2.79 (As of Jun. 24, 2026)


FRA:64W Cdon AB FRA:64W
68 GF Score
Price €5.14
GF Value €6.70
Valuation Modestly Undervalued
! 3 Warning Signs
View Full Analysis

What is Cdon AB Beneish M-Score?

Cdon AB FRA:64W +0.78% 68 Beneish M-Score is -2.79 as of Jun. 24, 2026. GuruFocus rates FRA:64W with a GF Score™ of 68/100 and a GF Value™ of €6.70 (Modestly Undervalued). The stock has 3 warning signs investors should review. Among 1,087 Retail - Cyclical companies, Cdon AB ranks better than 66.24% on this metric.

The zones of discrimination for M-Score is as such:

An M-Score of equal or less than -1.78 suggests that the company is unlikely to be a manipulator.
An M-Score of greater than -1.78 signals that the company is likely to be a manipulator.

Good Sign:

Beneish M-Score -2.79 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Cdon AB's Beneish M-Score or its related term are showing as below:

FRA:64W' s Beneish M-Score Range Over the Past 10 Years
Min: -4.88   Med: -3.1   Max: -1.25
Current: -2.79

During the past 8 years, the highest Beneish M-Score of Cdon AB was -1.25. The lowest was -4.88. And the median was -3.10.


Cdon AB Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Cdon AB's Beneish M-Score can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Cdon AB Beneish M-Score Chart

Cdon AB Annual Data
Trend Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
Get a 7-Day Free Trial -1.52 -4.88 -1.25 -3.18 -2.82

Cdon AB Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
Beneish M-Score Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only -3.55 -3.40 -3.17 -2.82 -2.79

FRA:64W vs AMZN, BABA, PDD: Beneish M-Score Comparison

For the Internet Retail subindustry, Cdon AB's Beneish M-Score, along with its competitors' market caps and Beneish M-Score data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Cdon AB Beneish M-Score vs Retail - Cyclical Industry

For the Retail - Cyclical industry and Consumer Cyclical sector, Cdon AB's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Cdon AB's Beneish M-Score falls into.


FRA:64W
68GF Score
Cdon AB FRA:64W
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Cdon AB Beneish M-Score Calculation

The M-score was created by Professor Messod Beneish. Instead of measuring the bankruptcy risk (Altman Z-Score) or business trend (Piotroski F-Score), M-score can be used to detect the risk of earnings manipulation. This is the original research paper on M-score.

The M-Score Variables:

The M-score of Cdon AB for today is based on a combination of the following eight different indices:

M=-4.84+0.92 * DSRI+0.528 * GMI+0.404 * AQI+0.892 * SGI+0.115 * DEPI
=-4.84+0.92 * 1+0.528 * 0.9491+0.404 * 0.9644+0.892 * 1.1201+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.7689+4.679 * -0.087923-0.327 * 0.8874
=-2.75

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

This Year (Mar26) TTM:Last Year (Mar25) TTM:
Total Receivables was €0.00 Mil.
Revenue was 8.411 + 14.078 + 9.981 + 9.126 = €41.60 Mil.
Gross Profit was 6.991 + 11.165 + 8.463 + 7.7 = €34.32 Mil.
Total Current Assets was €13.17 Mil.
Total Assets was €64.63 Mil.
Property, Plant and Equipment(Net PPE) was €0.03 Mil.
Depreciation, Depletion and Amortization(DDA) was €6.12 Mil.
Selling, General, & Admin. Expense(SGA) was €33.42 Mil.
Total Current Liabilities was €14.67 Mil.
Long-Term Debt & Capital Lease Obligation was €0.00 Mil.
Net Income was -2.172 + -0.368 + -0.873 + -1.943 = €-5.36 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = €0.00 Mil.
Cash Flow from Operations was -4.391 + 5.936 + -2.154 + 0.935 = €0.33 Mil.
Total Receivables was €0.00 Mil.
Revenue was 7.349 + 12.102 + 9.073 + 8.611 = €37.14 Mil.
Gross Profit was 6.034 + 9.259 + 7.161 + 6.626 = €29.08 Mil.
Total Current Assets was €11.86 Mil.
Total Assets was €68.06 Mil.
Property, Plant and Equipment(Net PPE) was €0.05 Mil.
Depreciation, Depletion and Amortization(DDA) was €0.00 Mil.
Selling, General, & Admin. Expense(SGA) was €38.80 Mil.
Total Current Liabilities was €17.41 Mil.
Long-Term Debt & Capital Lease Obligation was €0.00 Mil.




1. DSRI = Days Sales in Receivables Index

Measured as the ratio of Revenue in Total Receivables in year t to year t-1.

A large increase in DSR could be indicative of revenue inflation.

DSRI=(Receivables_t / Revenue_t) / (Receivables_t-1 / Revenue_t-1)
=(0 / 41.596) / (0 / 37.135)
=0 / 0
=1

2. GMI = Gross Margin Index

Measured as the ratio of gross margin in year t-1 to gross margin in year t.

Gross margin has deteriorated when this index is above 1. A firm with poorer prospects is more likely to manipulate earnings.

GMI=GrossMargin_t-1 / GrossMargin_t
=(GrossProfit_t-1 / Revenue_t-1) / (GrossProfit_t / Revenue_t)
=(29.08 / 37.135) / (34.319 / 41.596)
=0.783089 / 0.825055
=0.9491

3. AQI = Asset Quality Index

AQI is the ratio of asset quality in year t to year t-1.

Asset quality is measured as the ratio of non-current assets other than Property, Plant and Equipment to Total Assets.

AQI=(1 - (CurrentAssets_t + PPE_t) / TotalAssets_t) / (1 - (CurrentAssets_t-1 + PPE_t-1) / TotalAssets_t-1)
=(1 - (13.174 + 0.028) / 64.625) / (1 - (11.858 + 0.046) / 68.064)
=0.795714 / 0.825106
=0.9644

4. SGI = Sales Growth Index

Ratio of Revenue in year t to sales in year t-1.

Sales growth is not itself a measure of manipulation. However, growth companies are likely to find themselves under pressure to manipulate in order to keep up appearances.

SGI=Sales_t / Sales_t-1
=Revenue_t / Revenue_t-1
=41.596 / 37.135
=1.1201

5. DEPI = Depreciation Index

Measured as the ratio of the rate of Depreciation, Depletion and Amortization in year t-1 to the corresponding rate in year t.

DEPI greater than 1 indicates that assets are being depreciated at a slower rate. This suggests that the firm might be revising useful asset life assumptions upwards, or adopting a new method that is income friendly.

DEPI=(Depreciation_t-1 / (Depreciaton_t-1 + PPE_t-1)) / (Depreciation_t / (Depreciaton_t + PPE_t))
=(0 / (0 + 0.046)) / (6.119 / (6.119 + 0.028))
=0 / 0.995445
=1

Note: If the Depreciation, Depletion and Amortization data is not available, we assume that the depreciation rate is constant and set the Depreciation Index to 1.

6. SGAI = Sales, General and Administrative expenses Index

The ratio of Selling, General, & Admin. Expense(SGA) to Sales in year t relative to year t-1.

SGA expenses index > 1 means that the company is becoming less efficient in generate sales.

SGAI=(SGA_t / Sales_t) / (SGA_t-1 /Sales_t-1)
=(33.419 / 41.596) / (38.8 / 37.135)
=0.803419 / 1.044836
=0.7689

7. LVGI = Leverage Index

The ratio of total debt to Total Assets in year t relative to yeat t-1.

An LVGI > 1 indicates an increase in leverage

LVGI=((LTD_t + CurrentLiabilities_t) / TotalAssets_t) / ((LTD_t-1 + CurrentLiabilities_t-1) / TotalAssets_t-1)
=((0 + 14.669) / 64.625) / ((0 + 17.409) / 68.064)
=0.226986 / 0.255774
=0.8874

8. TATA = Total Accruals to Total Assets

Total accruals calculated as the change in working capital accounts other than cash less depreciation.

TATA=(IncomefromContinuingOperations_t - CashFlowsfromOperations_t) / TotalAssets_t
=(NetIncome_t - NonOperatingIncome_t - CashFlowsfromOperations_t) / TotalAssets_t
=(-5.356 - 0 - 0.326) / 64.625
=-0.087923

An M-Score of equal or less than -1.78 suggests that the company is unlikely to be a manipulator. An M-Score of greater than -1.78 signals that the company is likely to be a manipulator.

Cdon AB has a M-score of -2.75 suggests that the company is unlikely to be a manipulator.

Frequently Asked Questions Learn more about Beneish M-Score →
What does a Beneish M-Score of -2.79 mean?
Cdon AB (FRA:64W) has a Beneish M-Score of -2.79 as of Jun. 24, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Cdon AB and its competitors. According to the industry distribution chart, Cdon AB ranks #367 out of 1087 companies in the Retail - Cyclical industry, placing it in the top 33.8%.
Is Cdon AB's Beneish M-Score too high?
Cdon AB's current Beneish M-Score is -2.79. Based on the distribution chart, Cdon AB ranks #367 out of 1087 companies in the Retail - Cyclical industry, which is above the industry midpoint. Overall, Cdon AB has a GF Score™ of 68/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Cdon AB's Beneish M-Score compare to AMZN and BABA?
According to the Retail - Cyclical industry distribution chart, Cdon AB ranks #367 out of 1087 companies for Beneish M-Score. This puts Cdon AB in the upper half of its industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Beneish M-Score for a Retail - Cyclical company?
A good Beneish M-Score depends on the Retail - Cyclical industry context. However, Beneish M-Score should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Beneish M-Score mean?
A high Beneish M-Score can signal that a stock is expensive relative to its fundamentals. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Cdon AB and its competitors. Cdon AB's current Beneish M-Score is -2.79. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Cdon AB stock overvalued right now?
Based on GuruFocus' analysis, Cdon AB (FRA:64W) is currently considered Modestly Undervalued. The stock's GF Value™ is €6.70, compared to a current price of €5.14 — trading 23.3% below its estimated fair value. The current Beneish M-Score is -2.79. Cdon AB's overall GF Score™ is 68/100 with 3 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Beneish M-Score calculated?
Beneish M-Score is calculated from a company's financial statements. For Cdon AB (FRA:64W), the current Beneish M-Score is -2.79 as of Jun. 24, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Cdon AB (FRA:64W) Overvalued in 2026?

Based on GuruFocus' analysis, Cdon AB stock appears to be undervalued. The current stock price of €5.14 is trading 23.3% below its estimated GF Value™ of €6.70. GuruFocus considers Cdon AB to be Modestly Undervalued.

Key valuation signals for FRA:64W:

  • Beneish M-Score: -2.79
  • GF Value™: €6.70 vs. price of €5.14 (23.3% below fair value)
  • GF Score™: 68/100 with 3 warning signs

No single metric tells the full story. See the FRA:64W stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Cdon AB Business Description

Other Exchanges CDOAF:USACDON:Sweden
Address Ynglingagatan 16, Stockholm, SWE, 113 47
Cdon AB is a Sweden-based company that operates an online marketplace platform. Through its platform, external merchants sell products to consumers in the Nordic region, allowing customers to browse and compare products. The company also supports merchants with services such as pricing tools, product content enhancement, integrations, and analytics. In addition, the company conducts retail sales through its own operations, including warehouse-based sales and dropshipping.
68GF Score

Get the complete analysis for FRA:64W

Beneish M-Score is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

€5.14
Price
€6.70
GF Value