C

Cognor Holding SA
WSE:COG

Watchlist Manager
Cognor Holding SA
WSE:COG
Watchlist
Price: 6.285 PLN 0.4% Market Closed
Market Cap: 1.1B PLN
Have any thoughts about
Cognor Holding SA?
Write Note

Intrinsic Value

COG's intrinsic value estimate is unreliable because it is based only on its multiples and doesn't use a DCF valuation.

The intrinsic value of one COG stock under the Base Case scenario is 6.693 PLN. Compared to the current market price of 6.285 PLN, Cognor Holding SA is Undervalued by 6%.

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

COG Intrinsic Value
6.693 PLN
Undervaluation 6%
Intrinsic Value
Price
C
Worst Case
Base Case
Best Case

Valuation Backtest
Cognor Holding SA

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 COG 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 COG?
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 Cognor Holding SA

Provide an overview of the primary business activities
of Cognor Holding SA.

What unique competitive advantages
does Cognor Holding SA hold over its rivals?

What risks and challenges
does Cognor Holding SA face in the near future?

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

Show all valuation multiples
for Cognor Holding SA.

Provide P/S
for Cognor Holding SA.

Provide P/E
for Cognor Holding SA.

Provide P/OCF
for Cognor Holding SA.

Provide P/FCFE
for Cognor Holding SA.

Provide P/B
for Cognor Holding SA.

Provide EV/S
for Cognor Holding SA.

Provide EV/GP
for Cognor Holding SA.

Provide EV/EBITDA
for Cognor Holding SA.

Provide EV/EBIT
for Cognor Holding SA.

Provide EV/OCF
for Cognor Holding SA.

Provide EV/FCFF
for Cognor Holding SA.

Provide EV/IC
for Cognor Holding SA.

Show me price targets
for Cognor Holding SA made by professional analysts.

What are the Revenue projections
for Cognor Holding SA?

How accurate were the past Revenue estimates
for Cognor Holding SA?

What are the Net Income projections
for Cognor Holding SA?

How accurate were the past Net Income estimates
for Cognor Holding SA?

What are the EPS projections
for Cognor Holding SA?

How accurate were the past EPS estimates
for Cognor Holding SA?

What are the EBIT projections
for Cognor Holding SA?

How accurate were the past EBIT estimates
for Cognor Holding SA?

Compare the revenue forecasts
for Cognor Holding SA with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Cognor Holding SA and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Cognor Holding SA against its competitors.

Analyze the profit margins
(gross, operating, and net) of Cognor Holding SA compared to its peers.

Compare the P/E ratios
of Cognor Holding SA against its peers.

Discuss the investment returns and shareholder value creation
comparing Cognor Holding SA with its peers.

Analyze the financial leverage
of Cognor Holding SA compared to its main competitors.

Show all profitability ratios
for Cognor Holding SA.

Provide ROE
for Cognor Holding SA.

Provide ROA
for Cognor Holding SA.

Provide ROIC
for Cognor Holding SA.

Provide ROCE
for Cognor Holding SA.

Provide Gross Margin
for Cognor Holding SA.

Provide Operating Margin
for Cognor Holding SA.

Provide Net Margin
for Cognor Holding SA.

Provide FCF Margin
for Cognor Holding SA.

Show all solvency ratios
for Cognor Holding SA.

Provide D/E Ratio
for Cognor Holding SA.

Provide D/A Ratio
for Cognor Holding SA.

Provide Interest Coverage Ratio
for Cognor Holding SA.

Provide Altman Z-Score Ratio
for Cognor Holding SA.

Provide Quick Ratio
for Cognor Holding SA.

Provide Current Ratio
for Cognor Holding SA.

Provide Cash Ratio
for Cognor Holding SA.

What is the historical Revenue growth
over the last 5 years for Cognor Holding SA?

What is the historical Net Income growth
over the last 5 years for Cognor Holding SA?

What is the current Free Cash Flow
of Cognor Holding SA?

Discuss the annual earnings per share (EPS)
trend over the past five years for Cognor Holding SA.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Cognor Holding SA

Current Assets 1.4B
Cash & Short-Term Investments 375.8m
Receivables 271.9m
Other Current Assets 702.6m
Non-Current Assets 1.4B
Long-Term Investments 1.2m
PP&E 1.3B
Intangibles 17.2m
Other Non-Current Assets 33.6m
Current Liabilities 764m
Accounts Payable 448.7m
Accrued Liabilities 67.4m
Short-Term Debt 11.5m
Other Current Liabilities 236.4m
Non-Current Liabilities 802m
Long-Term Debt 696.2m
Other Non-Current Liabilities 105.8m
Efficiency

Earnings Waterfall
Cognor Holding SA

Revenue
2.3B PLN
Cost of Revenue
-2.2B PLN
Gross Profit
137.6m PLN
Operating Expenses
-35.2m PLN
Operating Income
102.3m PLN
Other Expenses
-57.8m PLN
Net Income
44.5m PLN

Free Cash Flow Analysis
Cognor Holding SA

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

COG Profitability Score
Profitability Due Diligence

Cognor Holding SA's profitability score is 55/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Year Average ROE
Exceptional 3-Year Average ROIC
Positive Gross Profit
Positive Revenue Growth Forecast
55/100
Profitability
Score

Cognor Holding SA's profitability score is 55/100. The higher the profitability score, the more profitable the company is.

COG Solvency Score
Solvency Due Diligence

Cognor Holding SA's solvency score is 43/100. The higher the solvency score, the more solvent the company is.

Low D/E
Short-Term Solvency
Long-Term Solvency
Positive Net Debt
43/100
Solvency
Score

Cognor Holding SA's solvency score is 43/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

COG Price Targets Summary
Cognor Holding SA

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

According to Wall Street analysts, the average 1-year price target for COG is 5.146 PLN with a low forecast of 3.828 PLN and a high forecast of 6.615 PLN.

Lowest
Price Target
3.828 PLN
39% Downside
Average
Price Target
5.146 PLN
18% Downside
Highest
Price Target
6.615 PLN
5% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for COG?

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 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

Profile

Cognor Holding SA

Country

Poland

Industry

Metals & Mining

Market Cap

1.1B PLN

Dividend Yield

0%

Description

Cognor Holding SA engages in the wholesale and retail of steel products. The Company’s activities are divided into four business segments: Scrap, Production, Distribution and Other. The Scrap division focuses on buying, processing, refining and selling of scrap metal and nonferrous scrap. The Production division is responsible for processing scrap metal into steel billets, as well as converting steel billets and nonferrous scrap into finished products. The Distribution division sells various commodities, such as steel products, steel and nonferrous scrap and steel billets. The Other division includes materials recycling, among others. The firm's products range comprises metal bars, steel sheet, plates, pipes and rods, as well as sheet zinc and tin plates, among others. The company operates through a number of subsidiaries, such as Cognor Blachy Dachowe SA, Zlomrex Metal Sp z o o and Huta Stali Jakosciowych SA. The firm is controlled by PS Holdco Sp z o o.

Contact

WOJ. SLASKIE
ul. Zielona 26, Poraj
+48343160110
cognorholding.eu

IPO

1997-03-19

Employees

1 955

Officers

President of Management Board & CEO
Mr. Przemyslaw Sztuczkowski
Vice President of Management Board
Mr. Przemyslaw Andrzej Grzesiak
CFO & Member of Management Board
Mr. Krzysztof Zola
Chief Accounting Officer & Member of Management Board
Mr. Dominik Barszcz
Secretary of the Supervisory Board & Independent Member of Supervisory Board
Mr. Zbigniew Lapinski

See Also

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

The intrinsic value of one COG stock under the Base Case scenario is 6.693 PLN.

Is COG stock undervalued or overvalued?

Compared to the current market price of 6.285 PLN, Cognor Holding SA is Undervalued by 6%.

Back to Top