CogState Ltd
ASX:CGS

Watchlist Manager
CogState Ltd Logo
CogState Ltd
ASX:CGS
Watchlist
Price: 0.965 AUD -2.53% Market Closed
Market Cap: 166.7m AUD
Have any thoughts about
CogState Ltd?
Write Note

Intrinsic Value

The intrinsic value of one CGS stock under the Base Case scenario is 1.607 AUD. Compared to the current market price of 0.965 AUD, CogState Ltd is Undervalued by 40%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

CGS Intrinsic Value
1.607 AUD
Undervaluation 40%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
CogState Ltd

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for CGS cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about CGS?
Bearish
Neutral
Bullish

Fundamental Analysis

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about CogState Ltd

Provide an overview of the primary business activities
of CogState Ltd.

What unique competitive advantages
does CogState Ltd hold over its rivals?

What risks and challenges
does CogState Ltd face in the near future?

Has there been any significant insider trading activity
in CogState Ltd recently?

Summarize the latest earnings call
of CogState Ltd.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for CogState Ltd.

Provide P/S
for CogState Ltd.

Provide P/E
for CogState Ltd.

Provide P/OCF
for CogState Ltd.

Provide P/FCFE
for CogState Ltd.

Provide P/B
for CogState Ltd.

Provide EV/S
for CogState Ltd.

Provide EV/GP
for CogState Ltd.

Provide EV/EBITDA
for CogState Ltd.

Provide EV/EBIT
for CogState Ltd.

Provide EV/OCF
for CogState Ltd.

Provide EV/FCFF
for CogState Ltd.

Provide EV/IC
for CogState Ltd.

Show me price targets
for CogState Ltd made by professional analysts.

What are the Revenue projections
for CogState Ltd?

How accurate were the past Revenue estimates
for CogState Ltd?

What are the Net Income projections
for CogState Ltd?

How accurate were the past Net Income estimates
for CogState Ltd?

What are the EPS projections
for CogState Ltd?

How accurate were the past EPS estimates
for CogState Ltd?

What are the EBIT projections
for CogState Ltd?

How accurate were the past EBIT estimates
for CogState Ltd?

Compare the revenue forecasts
for CogState Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of CogState Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of CogState Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of CogState Ltd compared to its peers.

Compare the P/E ratios
of CogState Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing CogState Ltd with its peers.

Analyze the financial leverage
of CogState Ltd compared to its main competitors.

Show all profitability ratios
for CogState Ltd.

Provide ROE
for CogState Ltd.

Provide ROA
for CogState Ltd.

Provide ROIC
for CogState Ltd.

Provide ROCE
for CogState Ltd.

Provide Gross Margin
for CogState Ltd.

Provide Operating Margin
for CogState Ltd.

Provide Net Margin
for CogState Ltd.

Provide FCF Margin
for CogState Ltd.

Show all solvency ratios
for CogState Ltd.

Provide D/E Ratio
for CogState Ltd.

Provide D/A Ratio
for CogState Ltd.

Provide Interest Coverage Ratio
for CogState Ltd.

Provide Altman Z-Score Ratio
for CogState Ltd.

Provide Quick Ratio
for CogState Ltd.

Provide Current Ratio
for CogState Ltd.

Provide Cash Ratio
for CogState Ltd.

What is the historical Revenue growth
over the last 5 years for CogState Ltd?

What is the historical Net Income growth
over the last 5 years for CogState Ltd?

What is the current Free Cash Flow
of CogState Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for CogState Ltd.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
CogState Ltd

Current Assets 43.5m
Cash & Short-Term Investments 30.1m
Receivables 10m
Other Current Assets 3.4m
Non-Current Assets 14.4m
PP&E 976.3k
Intangibles 10.5m
Other Non-Current Assets 2.9m
Current Liabilities 12.6m
Accounts Payable 6m
Accrued Liabilities 2.6m
Short-Term Debt 109.4k
Other Current Liabilities 3.9m
Non-Current Liabilities 4.3m
Long-Term Debt 454.9k
Other Non-Current Liabilities 3.9m
Efficiency

Earnings Waterfall
CogState Ltd

Revenue
43.4m USD
Cost of Revenue
-19.1m USD
Gross Profit
24.3m USD
Operating Expenses
-17.2m USD
Operating Income
7.1m USD
Other Expenses
-1.6m USD
Net Income
5.4m USD

Free Cash Flow Analysis
CogState Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

CGS Profitability Score
Profitability Due Diligence

CogState Ltd's profitability score is 62/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Year Average ROIC
Positive Gross Profit
Positive 3-Year Average ROE
Positive Free Cash Flow
62/100
Profitability
Score

CogState Ltd's profitability score is 62/100. The higher the profitability score, the more profitable the company is.

CGS Solvency Score
Solvency Due Diligence

CogState Ltd's solvency score is 73/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Negative Net Debt
Low D/E
Short-Term Solvency
73/100
Solvency
Score

CogState Ltd's solvency score is 73/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

CGS Price Targets Summary
CogState Ltd

Wall Street analysts forecast CGS stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for CGS is 1.479 AUD with a low forecast of 1.465 AUD and a high forecast of 1.523 AUD.

Lowest
Price Target
1.465 AUD
52% Upside
Average
Price Target
1.479 AUD
53% Upside
Highest
Price Target
1.523 AUD
58% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for CGS?

Click here to dive deeper.

Dividends

CogState Ltd
does not pay dividends
Shareholder Yield

Current shareholder yield for CGS is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Ownership

CGS Insider Trading
Buy and sell transactions by insiders

Cumulative Transactions Amount
Period Sold Bought Net
3 Months
6 Months
9 Months
12 Months
Why is insider trading important?

Profile

CogState Ltd Logo
CogState Ltd

Country

Australia

Industry

Health Care

Market Cap

164.8m AUD

Dividend Yield

0%

Description

Cogstate Ltd. is a global cognitive science company. The firm provides computerized cognitive tests across various domains and support electronic clinical outcome assessment (eCOA) solutions. The firm's segment includes Clinical trials, Healthcare and Research. In the Clinical trials segment, the Company's technology and associated services are used to quantify the effect of disease and of drugs, devices or other interventions on human subjects participating in clinical trials primarily conducted by pharmaceutical and biotechnology companies. In the Healthcare segment, the technology and associated services are being developed as a tool for primary care physicians to assess cognitive decline. Research segment offers various research studies and academic collaborations across various indication of diseases.

Contact

VICTORIA
Suite 117, 425 Smith Street, Fitzroy
+61396641300.0
cogstate.com

IPO

2004-02-13

Employees

-

Officers

CEO, MD & Executive Director
Mr. Bradley John O'Connor B.Bus, C.A., CA
Chief Financial Officer
Mr. Darren Watson
Executive VP of Clinical Trials
Ms. Rachel Colite
Founder & Chief Innovation Officer
Prof. Paul Maruff BBSc (Hons), Ph.D.
General Counsel, Joint Company Secretary & Director
Ms. Kristi Geddes
Chief Commercial Officer
Mr. Kenneth Billard
Show More
Chief Medical Officer
Dr. Kaycee Sink M.D.
Joint Company Secretary
Mr. David James Franks BEc, C.A., F Fin, J.P.
Show Less

See Also

Discover More
What is the Intrinsic Value of one CGS stock?

The intrinsic value of one CGS stock under the Base Case scenario is 1.607 AUD.

Is CGS stock undervalued or overvalued?

Compared to the current market price of 0.965 AUD, CogState Ltd is Undervalued by 40%.

Back to Top