51Talk Online Education Group
AMEX:COE
Intrinsic Value
The intrinsic value of one COE stock under the Base Case scenario is 11.13 USD. Compared to the current market price of 32.75 USD, 51Talk Online Education Group is Overvalued by 66%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
51Talk Online Education Group
Loading...
Fundamental Analysis

Revenue & Expenses Breakdown
51Talk Online Education Group
Balance Sheet Decomposition
51Talk Online Education Group
Current Assets | 36.7m |
Cash & Short-Term Investments | 25.6m |
Other Current Assets | 11.1m |
Non-Current Assets | 2.3m |
PP&E | 1.7m |
Intangibles | 83k |
Other Non-Current Assets | 497k |
Free Cash Flow Analysis
51Talk Online Education Group
USD | |
Free Cash Flow | USD |
Earnings Waterfall
51Talk Online Education Group
Revenue
|
41.9m
USD
|
Cost of Revenue
|
-9.4m
USD
|
Gross Profit
|
32.5m
USD
|
Operating Expenses
|
-44m
USD
|
Operating Income
|
-11.5m
USD
|
Other Expenses
|
184k
USD
|
Net Income
|
-11.3m
USD
|
COE Profitability Score
Profitability Due Diligence
51Talk Online Education Group's profitability score is 40/100. The higher the profitability score, the more profitable the company is.
Score
51Talk Online Education Group's profitability score is 40/100. The higher the profitability score, the more profitable the company is.
COE Solvency Score
Solvency Due Diligence
51Talk Online Education Group's solvency score is 43/100. The higher the solvency score, the more solvent the company is.
Score
51Talk Online Education Group's solvency score is 43/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
COE Price Targets Summary
51Talk Online Education Group
Dividends
Current shareholder yield for COE 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 COE stock under the Base Case scenario is 11.13 USD.
Compared to the current market price of 32.75 USD, 51Talk Online Education Group is Overvalued by 66%.