COG Financial Services Ltd
ASX:COG

Watchlist Manager
COG Financial Services Ltd Logo
COG Financial Services Ltd
ASX:COG
Watchlist
Price: 0.94 AUD -2.08% Market Closed
Market Cap: 189.7m AUD

Intrinsic Value

The intrinsic value of one COG stock under the Base Case scenario is 2.23 AUD. Compared to the current market price of 0.94 AUD, COG Financial Services Ltd is Undervalued by 58%.

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

COG Intrinsic Value
2.23 AUD
Undervaluation 58%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
COG Financial Services Ltd

COG
Valuation History
HIDDEN
Show
Valuation History Unavailable

Historical valuation for COG cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
0%

Fundamental Analysis

COG Financial Services Ltd
ASX:COG
AU
Financial Services
Market Cap
183.2m AUD
IPO
Jan 28, 2003
AU
Financial Services
Market Cap
183.2m AUD
IPO
Jan 28, 2003
Price
AU$false
EPS
AU$false
Company Overview
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about COG?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about COG Financial Services Ltd
Financials
Annual
Quarterly
TTM

Balance Sheet Decomposition
COG Financial Services Ltd

Current Assets 240.1m
Cash & Short-Term Investments 207.7m
Receivables 32.2m
Other Current Assets 176k
Non-Current Assets 447m
Long-Term Investments 233m
PP&E 18.6m
Intangibles 177.1m
Other Non-Current Assets 18.3m
Efficiency

Free Cash Flow Analysis
COG Financial Services Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
COG Financial Services Ltd

Revenue
499m AUD
Cost of Revenue
-312m AUD
Gross Profit
187m AUD
Operating Expenses
-130.5m AUD
Operating Income
56.5m AUD
Other Expenses
-43.6m AUD
Net Income
12.9m AUD
Fundamental Scores

COG Profitability Score
Profitability Due Diligence

COG Financial Services Ltd's profitability score is 58/100. The higher the profitability score, the more profitable the company is.

Positive Free Cash Flow
Positive Gross Profit
Exceptional 3-Years Revenue Growth
Exceptional 1-Year Revenue Growth
58/100
Profitability
Score

COG Financial Services Ltd's profitability score is 58/100. The higher the profitability score, the more profitable the company is.

COG Solvency Score
Solvency Due Diligence

COG Financial Services Ltd's solvency score is 31/100. The higher the solvency score, the more solvent the company is.

Negative Net Debt
Long-Term Solvency
Low D/E
Short-Term Solvency
31/100
Solvency
Score

COG Financial Services Ltd's solvency score is 31/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

COG Price Targets Summary
COG Financial Services Ltd

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

According to Wall Street analysts, the average 1-year price target for COG is 1.24 AUD with a low forecast of 1.1 AUD and a high forecast of 1.41 AUD.

Lowest
Price Target
1.1 AUD
17% Upside
Average
Price Target
1.24 AUD
32% Upside
Highest
Price Target
1.41 AUD
50% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for COG 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
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Ownership

COG Insider Trading
Buy and sell transactions by insiders

What is the Intrinsic Value of one COG stock?

The intrinsic value of one COG stock under the Base Case scenario is 2.23 AUD.

Is COG stock undervalued or overvalued?

Compared to the current market price of 0.94 AUD, COG Financial Services Ltd is Undervalued by 58%.

Back to Top