
Cochlear Ltd
ASX:COH

Intrinsic Value
The intrinsic value of one
COH
stock under the Base Case scenario is
208
AUD.
Compared to the current market price of 267.32 AUD,
Cochlear Ltd
is
Overvalued by 22%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Cochlear Ltd
Fundamental Analysis

Regulatory and reimbursement constraints in key markets, especially the U.S. and Europe, could weaken Cochlear's pricing power, threatening the profitability of its high-end implants.
Cochlear's clear global leadership and strong brand reputation in implantable hearing solutions position it to capture growing demand, particularly among aging populations with hearing loss.

Revenue & Expenses Breakdown
Cochlear Ltd
Balance Sheet Decomposition
Cochlear Ltd
Current Assets | 1.4B |
Cash & Short-Term Investments | 383.1m |
Receivables | 513.7m |
Other Current Assets | 513.8m |
Non-Current Assets | 1.4B |
Long-Term Investments | 198.9m |
PP&E | 537.6m |
Intangibles | 467.8m |
Other Non-Current Assets | 171.2m |
Free Cash Flow Analysis
Cochlear Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Cochlear Ltd
Revenue
|
2.3B
AUD
|
Cost of Revenue
|
-560m
AUD
|
Gross Profit
|
1.7B
AUD
|
Operating Expenses
|
-1.2B
AUD
|
Operating Income
|
536.3m
AUD
|
Other Expenses
|
-165.8m
AUD
|
Net Income
|
370.5m
AUD
|
COH Profitability Score
Profitability Due Diligence
Cochlear Ltd's profitability score is 65/100. The higher the profitability score, the more profitable the company is.

Score
Cochlear Ltd's profitability score is 65/100. The higher the profitability score, the more profitable the company is.
COH Solvency Score
Solvency Due Diligence
Cochlear Ltd's solvency score is 64/100. The higher the solvency score, the more solvent the company is.

Score
Cochlear Ltd's solvency score is 64/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
COH Price Targets Summary
Cochlear Ltd
According to Wall Street analysts, the average 1-year price target for
COH
is 299.09 AUD
with a low forecast of 267.36 AUD and a high forecast of 347.91 AUD.
Dividends
Current shareholder yield for COH 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?
The intrinsic value of one
COH
stock under the Base Case scenario is
208
AUD.
Compared to the current market price of 267.32 AUD,
Cochlear Ltd
is
Overvalued by 22%.