Codan Ltd
ASX:CDA

Watchlist Manager
Codan Ltd Logo
Codan Ltd
ASX:CDA
Watchlist
Price: 17.83 AUD -0.17% Market Closed
Market Cap: 3.2B AUD

Intrinsic Value

The intrinsic value of one CDA stock under the Base Case scenario is 10.88 AUD. Compared to the current market price of 17.83 AUD, Codan Ltd is Overvalued by 39%.

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

CDA Intrinsic Value
10.88 AUD
Overvaluation 39%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Codan Ltd

Valuation History Unavailable

Historical valuation for CDA cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
0%

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Management
Loading...
Contacts
Loading...
AI Assistant
AI Assistant
Ask me anything about Codan Ltd
Financials
Annual
Quarterly
TTM

Balance Sheet Decomposition
Codan Ltd

Current Assets 312m
Cash & Short-Term Investments 27.9m
Receivables 111.2m
Other Current Assets 173m
Non-Current Assets 578.1m
PP&E 77.1m
Intangibles 499.1m
Other Non-Current Assets 1.9m
Efficiency

Free Cash Flow Analysis
Codan Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Codan Ltd

Revenue
590.2m AUD
Cost of Revenue
-258.6m AUD
Gross Profit
331.5m AUD
Operating Expenses
-205.4m AUD
Operating Income
126.2m AUD
Other Expenses
-36.8m AUD
Net Income
89.4m AUD
Fundamental Scores

CDA Profitability Score
Profitability Due Diligence

Codan Ltd's profitability score is 60/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive 3-Year Average ROE
Positive 3-Year Average ROIC
Positive Free Cash Flow
60/100
Profitability
Score

Codan Ltd's profitability score is 60/100. The higher the profitability score, the more profitable the company is.

CDA Solvency Score
Solvency Due Diligence

Codan Ltd's solvency score is 52/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Low D/E
Long-Term Solvency
Short-Term Solvency
52/100
Solvency
Score

Codan Ltd's solvency score is 52/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

CDA Price Targets Summary
Codan Ltd

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

According to Wall Street analysts, the average 1-year price target for CDA is 17 AUD with a low forecast of 9.18 AUD and a high forecast of 19.43 AUD.

Lowest
Price Target
9.18 AUD
49% Downside
Average
Price Target
17 AUD
5% Downside
Highest
Price Target
19.43 AUD
9% Upside
View Analyst Estimates
View Analyst Estimates

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 CDA 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

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

CDA Insider Trading
Buy and sell transactions by insiders

What is the Intrinsic Value of one CDA stock?

The intrinsic value of one CDA stock under the Base Case scenario is 10.88 AUD.

Is CDA stock undervalued or overvalued?

Compared to the current market price of 17.83 AUD, Codan Ltd is Overvalued by 39%.

Back to Top