
Codan Ltd
ASX:CDA

Intrinsic Value
The intrinsic value of one
CDA
stock under the Base Case scenario is
11.01
AUD.
Compared to the current market price of 19.38 AUD,
Codan Ltd
is
Overvalued by 43%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Codan Ltd
Fundamental Analysis

Codan’s metal detection segment relies heavily on cyclical gold prospecting demand, particularly in African markets; a downturn in commodity prices or civil unrest in key regions could dramatically curtail orders and hurt revenue growth.
Codan’s diversified portfolio—which includes metal detection and tactical communications—positions it to capture multiple revenue streams and buffer against downturns in any single segment, especially as global demand for reliable, portable detection technologies rises.

Revenue & Expenses Breakdown
Codan Ltd
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 |
Free Cash Flow Analysis
Codan Ltd
AUD | |
Free Cash Flow | AUD |
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
|
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.

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.

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
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.
Dividends
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?
The intrinsic value of one
CDA
stock under the Base Case scenario is
11.01
AUD.
Compared to the current market price of 19.38 AUD,
Codan Ltd
is
Overvalued by 43%.