Cogeco Inc
TSX:CGO

Watchlist Manager
Cogeco Inc Logo
Cogeco Inc
TSX:CGO
Watchlist
Price: 60.04 CAD 0.1% Market Closed
Market Cap: 579m CAD
Have any thoughts about
Cogeco Inc?
Write Note

Intrinsic Value

The intrinsic value of one CGO stock under the Base Case scenario is 377.73 CAD. Compared to the current market price of 60.04 CAD, Cogeco Inc is Undervalued by 84%.

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

CGO Intrinsic Value
377.73 CAD
Undervaluation 84%
Intrinsic Value
Price
Base Case Scenario

Valuation Backtest
Cogeco Inc

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 CGO 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 CGO?
Bearish
Neutral
Bullish

Fundamental Analysis

Economic Moat
Cogeco Inc

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 Cogeco Inc

Provide an overview of the primary business activities
of Cogeco Inc.

What unique competitive advantages
does Cogeco Inc hold over its rivals?

What risks and challenges
does Cogeco Inc face in the near future?

Summarize the latest earnings call
of Cogeco Inc.

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

Show all valuation multiples
for Cogeco Inc.

Provide P/S
for Cogeco Inc.

Provide P/E
for Cogeco Inc.

Provide P/OCF
for Cogeco Inc.

Provide P/FCFE
for Cogeco Inc.

Provide P/B
for Cogeco Inc.

Provide EV/S
for Cogeco Inc.

Provide EV/GP
for Cogeco Inc.

Provide EV/EBITDA
for Cogeco Inc.

Provide EV/EBIT
for Cogeco Inc.

Provide EV/OCF
for Cogeco Inc.

Provide EV/FCFF
for Cogeco Inc.

Provide EV/IC
for Cogeco Inc.

Show me price targets
for Cogeco Inc made by professional analysts.

What are the Revenue projections
for Cogeco Inc?

How accurate were the past Revenue estimates
for Cogeco Inc?

What are the Net Income projections
for Cogeco Inc?

How accurate were the past Net Income estimates
for Cogeco Inc?

What are the EPS projections
for Cogeco Inc?

How accurate were the past EPS estimates
for Cogeco Inc?

What are the EBIT projections
for Cogeco Inc?

How accurate were the past EBIT estimates
for Cogeco Inc?

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

Compare the intrinsic valuations
of Cogeco Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Cogeco Inc against its competitors.

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

Compare the P/E ratios
of Cogeco Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing Cogeco Inc with its peers.

Analyze the financial leverage
of Cogeco Inc compared to its main competitors.

Show all profitability ratios
for Cogeco Inc.

Provide ROE
for Cogeco Inc.

Provide ROA
for Cogeco Inc.

Provide ROIC
for Cogeco Inc.

Provide ROCE
for Cogeco Inc.

Provide Gross Margin
for Cogeco Inc.

Provide Operating Margin
for Cogeco Inc.

Provide Net Margin
for Cogeco Inc.

Provide FCF Margin
for Cogeco Inc.

Show all solvency ratios
for Cogeco Inc.

Provide D/E Ratio
for Cogeco Inc.

Provide D/A Ratio
for Cogeco Inc.

Provide Interest Coverage Ratio
for Cogeco Inc.

Provide Altman Z-Score Ratio
for Cogeco Inc.

Provide Quick Ratio
for Cogeco Inc.

Provide Current Ratio
for Cogeco Inc.

Provide Cash Ratio
for Cogeco Inc.

What is the historical Revenue growth
over the last 5 years for Cogeco Inc?

What is the historical Net Income growth
over the last 5 years for Cogeco Inc?

What is the current Free Cash Flow
of Cogeco Inc?

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

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Cogeco Inc

Current Assets 270.5m
Cash & Short-Term Investments 69m
Receivables 148m
Other Current Assets 53.5m
Non-Current Assets 9.5B
PP&E 3.3B
Intangibles 6B
Other Non-Current Assets 192m
Current Liabilities 900.2m
Accounts Payable 376.4m
Short-Term Debt 15.4m
Other Current Liabilities 508.4m
Non-Current Liabilities 8.1B
Long-Term Debt 4.6B
Other Non-Current Liabilities 3.5B
Efficiency

Earnings Waterfall
Cogeco Inc

Revenue
3.1B CAD
Cost of Revenue
-1.1B CAD
Gross Profit
2B CAD
Operating Expenses
-1.2B CAD
Operating Income
776.4m CAD
Other Expenses
-679.6m CAD
Net Income
96.7m CAD

Free Cash Flow Analysis
Cogeco Inc

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

CGO Profitability Score
Profitability Due Diligence

Cogeco Inc's profitability score is 55/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Operating Income
Positive Free Cash Flow
Positive 3-Year Average ROE
55/100
Profitability
Score

Cogeco Inc's profitability score is 55/100. The higher the profitability score, the more profitable the company is.

CGO Solvency Score
Solvency Due Diligence

Cogeco Inc's solvency score is 14/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Short-Term Solvency
Positive Net Debt
High D/E
14/100
Solvency
Score

Cogeco Inc's solvency score is 14/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

CGO Price Targets Summary
Cogeco Inc

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

According to Wall Street analysts, the average 1-year price target for CGO is 87.21 CAD with a low forecast of 67.67 CAD and a high forecast of 109.2 CAD.

Lowest
Price Target
67.67 CAD
13% Upside
Average
Price Target
87.21 CAD
45% Upside
Highest
Price Target
109.2 CAD
82% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for CGO?

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 CGO 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

Profile

Cogeco Inc Logo
Cogeco Inc

Country

Canada

Industry

Media

Market Cap

579m CAD

Dividend Yield

7.2%

Description

Cogeco, Inc. operates as a diversified holding company, which engages in providing cable television, Internet, telephony and other telecommunications services to residential and commercial customers in Canada. The company is headquartered in Montreal, Quebec and currently employs 3,844 full-time employees. The firm through its subsidiary, Cogeco Communications Inc. provides Internet, video and telephony services through its two-way broadband fiber networks. The company operates through two segments: Canadian broadband services and American broadband services, which provides a range of Internet, video, telephony and cable services primarily to residential customers, as well as business services across their coverage areas. The Canadian broadband services activities are carried out by Cogeco Connexion in the provinces of Quebec and Ontario and the American broadband services activities are carried out by Atlantic Broadband in around 12 states, which include Connecticut, Delaware, Florida, Maine, Maryland, New Hampshire, New York, Pennsylvania, South Carolina, Virginia and West Virginia. Its Cogeco Media subsidiary owns and operates around 23 radio stations as well as a news agency, Cogeco News.

Contact

QUEBEC
MONTREAL
1, Place Ville-Marie, Office 3301
+15147644600.0
corpo.cogeco.com

IPO

1985-11-26

Employees

3 844

Officers

President, CEO & Director
Mr. Frederic Perron B.Com.
Chief Financial Officer
Mr. Patrice Ouimet B.Com., C.A., CPA, FCPA
President of Breezeline
Mr. Frank H. M. van der Post B.S., M.S.
Chief Operating Officer
Mr. Sean Brushett
Chief Technology & Information Officer
Mr. Tim Dinesen
Head of Investor Relations
Troy Crandall
Show More
Chief Legal & Corporate Affairs Officer
Mr. Paul Cowling
Vice President of Corporate Development
Mr. Francois-Philippe Lessard C.F.A.
Chief Human Resources Officer
Ms. Linda Gillespie
Senior Vice President of Transformation
Ms. Marie Ginette Lepage M.B.A.
Show Less

See Also

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

The intrinsic value of one CGO stock under the Base Case scenario is 377.73 CAD.

Is CGO stock undervalued or overvalued?

Compared to the current market price of 60.04 CAD, Cogeco Inc is Undervalued by 84%.

Back to Top