Kogan.com Ltd
ASX:KGN

Watchlist Manager
Kogan.com Ltd Logo
Kogan.com Ltd
ASX:KGN
Watchlist
Price: 4.88 AUD -1.81% Market Closed
Market Cap: 487.7m AUD
Have any thoughts about
Kogan.com Ltd?
Write Note

Intrinsic Value

The intrinsic value of one KGN stock under the Base Case scenario is 4.48 AUD. Compared to the current market price of 4.88 AUD, Kogan.com Ltd is Overvalued by 8%.

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

KGN Intrinsic Value
4.48 AUD
Overvaluation 8%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Kogan.com 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 KGN 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 KGN?
Bearish
Neutral
Bullish
Discover Undervalued Stocks
Retail Industry

Fundamental Analysis

Economic Moat
Kogan.com Ltd

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 Kogan.com Ltd

Provide an overview of the primary business activities
of Kogan.com Ltd.

What unique competitive advantages
does Kogan.com Ltd hold over its rivals?

What risks and challenges
does Kogan.com Ltd face in the near future?

Has there been any significant insider trading activity
in Kogan.com Ltd recently?

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

Show all valuation multiples
for Kogan.com Ltd.

Provide P/S
for Kogan.com Ltd.

Provide P/E
for Kogan.com Ltd.

Provide P/OCF
for Kogan.com Ltd.

Provide P/FCFE
for Kogan.com Ltd.

Provide P/B
for Kogan.com Ltd.

Provide EV/S
for Kogan.com Ltd.

Provide EV/GP
for Kogan.com Ltd.

Provide EV/EBITDA
for Kogan.com Ltd.

Provide EV/EBIT
for Kogan.com Ltd.

Provide EV/OCF
for Kogan.com Ltd.

Provide EV/FCFF
for Kogan.com Ltd.

Provide EV/IC
for Kogan.com Ltd.

Show me price targets
for Kogan.com Ltd made by professional analysts.

What are the Revenue projections
for Kogan.com Ltd?

How accurate were the past Revenue estimates
for Kogan.com Ltd?

What are the Net Income projections
for Kogan.com Ltd?

How accurate were the past Net Income estimates
for Kogan.com Ltd?

What are the EPS projections
for Kogan.com Ltd?

How accurate were the past EPS estimates
for Kogan.com Ltd?

What are the EBIT projections
for Kogan.com Ltd?

How accurate were the past EBIT estimates
for Kogan.com Ltd?

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

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

Compare historical revenue growth rates
of Kogan.com Ltd against its competitors.

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

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

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

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

Show all profitability ratios
for Kogan.com Ltd.

Provide ROE
for Kogan.com Ltd.

Provide ROA
for Kogan.com Ltd.

Provide ROIC
for Kogan.com Ltd.

Provide ROCE
for Kogan.com Ltd.

Provide Gross Margin
for Kogan.com Ltd.

Provide Operating Margin
for Kogan.com Ltd.

Provide Net Margin
for Kogan.com Ltd.

Provide FCF Margin
for Kogan.com Ltd.

Show all solvency ratios
for Kogan.com Ltd.

Provide D/E Ratio
for Kogan.com Ltd.

Provide D/A Ratio
for Kogan.com Ltd.

Provide Interest Coverage Ratio
for Kogan.com Ltd.

Provide Altman Z-Score Ratio
for Kogan.com Ltd.

Provide Quick Ratio
for Kogan.com Ltd.

Provide Current Ratio
for Kogan.com Ltd.

Provide Cash Ratio
for Kogan.com Ltd.

What is the historical Revenue growth
over the last 5 years for Kogan.com Ltd?

What is the historical Net Income growth
over the last 5 years for Kogan.com Ltd?

What is the current Free Cash Flow
of Kogan.com Ltd?

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

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Kogan.com Ltd

Current Assets 125.2m
Cash & Short-Term Investments 41.3m
Receivables 7m
Other Current Assets 76.9m
Non-Current Assets 118.3m
PP&E 24.7m
Intangibles 84.2m
Other Non-Current Assets 9.3m
Current Liabilities 103.9m
Accounts Payable 72.9m
Accrued Liabilities 2m
Other Current Liabilities 29.1m
Non-Current Liabilities 15.9m
Long-Term Debt 15.5m
Other Non-Current Liabilities 416k
Efficiency

Earnings Waterfall
Kogan.com Ltd

Revenue
459.7m AUD
Cost of Revenue
-291.3m AUD
Gross Profit
168.4m AUD
Operating Expenses
-148.2m AUD
Operating Income
20.3m AUD
Other Expenses
-20.2m AUD
Net Income
83k AUD

Free Cash Flow Analysis
Kogan.com Ltd

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

KGN Profitability Score
Profitability Due Diligence

Kogan.com Ltd's profitability score is 35/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Free Cash Flow
Positive Revenue Growth Forecast
Declining ROE
35/100
Profitability
Score

Kogan.com Ltd's profitability score is 35/100. The higher the profitability score, the more profitable the company is.

KGN Solvency Score
Solvency Due Diligence

Kogan.com Ltd's solvency score is 54/100. The higher the solvency score, the more solvent the company is.

Low D/E
Negative Net Debt
High Altman Z-Score
Long-Term Solvency
54/100
Solvency
Score

Kogan.com Ltd's solvency score is 54/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

KGN Price Targets Summary
Kogan.com Ltd

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

According to Wall Street analysts, the average 1-year price target for KGN is 5.91 AUD with a low forecast of 4.24 AUD and a high forecast of 8.61 AUD.

Lowest
Price Target
4.24 AUD
13% Downside
Average
Price Target
5.91 AUD
21% Upside
Highest
Price Target
8.61 AUD
76% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for KGN?

Click here to dive deeper.

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 KGN 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

KGN 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

Kogan.com Ltd Logo
Kogan.com Ltd

Country

Australia

Industry

Retail

Market Cap

491m AUD

Dividend Yield

3.07%

Description

Kogan.com Ltd. operates as an online retailer with a portfolio of retail and services businesses that includes Kogan Retail, Kogan Marketplace, Kogan Mobile, Kogan Broadband, Kogan Insurance and Kogan Travel. The company is headquartered in South Melbourne, Victoria. The company went IPO on 2016-07-07. The firm's businesses include Kogan Retail, Kogan Marketplace, Kogan Mobile, Kogan Internet, Kogan Insurance, Kogan Travel, Kogan Money, Kogan Cars, Kogan Energy, Dick Smith and Matt Blatt. Its offering comprises products under exclusive brands, such as Kogan, Ovela, Fortis, Vostok and Komodo (Exclusive Brands Products) and products sourced from imported and domestic third-party brands. In addition to product offerings, the Company earns seller-fee based revenue from Kogan Marketplace and commission-based revenue from the New Verticals, including Kogan Mobile, Kogan Internet, Kogan Insurance, Kogan Money, Kogan Cars, Kogan Energy and Kogan Travel. The firm's subsidiaries include Kogan Mobile Operations Pty Ltd, Kogan Mobile Pty Ltd, Kogan Australia Pty Ltd and Kogan HR Pty Ltd.

Contact

VICTORIA
South Melbourne
139 Gladstone St, South Melbourne
+61362858572.0
www.kogancorporate.com

IPO

2016-07-07

Employees

-

Officers

Founder, CEO, MD & Executive Director
Mr. Ruslan Kogan BBS
CFO, COO & Executive Director
Mr. David Matthew Shafer BCom, CFA, LLB (Hons)
Chief Executive Officer of Mighty Ape Limited
Mr. Daniel Balasoglou
Chief Technology Officer
Mr. Goran Stefkovski
Company Secretary
Mr. Mark Andrew Licciardo B Bus (Acc), FCIS, FGIA, GAICD, GradDip CSP

See Also

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

The intrinsic value of one KGN stock under the Base Case scenario is 4.48 AUD.

Is KGN stock undervalued or overvalued?

Compared to the current market price of 4.88 AUD, Kogan.com Ltd is Overvalued by 8%.

Back to Top