CogState Ltd
ASX:CGS

Watchlist Manager
CogState Ltd Logo
CogState Ltd
ASX:CGS
Watchlist
Price: 2.54 AUD 0.79% Market Closed
Market Cap: 435.9m AUD

Relative Value

The Relative Value of one CGS stock under the Base Case scenario is hidden AUD. Compared to the current market price of 2.54 AUD, CogState Ltd is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

CGS Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
22
vs Industry
37
Median 3Y
3.8
Median 5Y
4.3
Industry
2.3
Forward
4.9
vs History
49
vs Industry
28
Median 3Y
26.6
Median 5Y
28.4
Industry
22.5
Forward
28.1
vs History
36
vs Industry
29
Median 3Y
22.2
Median 5Y
21.8
Industry
14.5
vs History
28
vs Industry
27
Median 3Y
22.8
Median 5Y
23.3
Industry
21.5
vs History
42
vs Industry
26
Median 3Y
4.1
Median 5Y
5.4
Industry
2.2
vs History
23
vs Industry
43
Median 3Y
3.2
Median 5Y
3.7
Industry
2.6
Forward
4.3
vs History
34
vs Industry
50
Median 3Y
5.9
Median 5Y
7.1
Industry
5.2
vs History
53
vs Industry
31
Median 3Y
19.2
Median 5Y
22.1
Industry
11.9
Forward
15.4
vs History
53
vs Industry
36
Median 3Y
19.2
Median 5Y
22.1
Industry
16.9
Forward
19.5
vs History
36
vs Industry
36
Median 3Y
18.8
Median 5Y
18.4
Industry
14.7
vs History
25
vs Industry
31
Median 3Y
18.4
Median 5Y
19
Industry
18.7
vs History
15
vs Industry
15
Median 3Y
6.6
Median 5Y
7.4
Industry
1.9

Multiples Across Competitors

CGS Competitors Multiples
CogState Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
CogState Ltd
ASX:CGS
429.1m AUD 5.4 28.1 19.1 19.1
US
Veeva Systems Inc
NYSE:VEEV
40.1B USD 13 46.6 36 37.6
US
Cerner Corp
LSE:0R00
31.3B USD 5.4 53.1 21.9 43.2
AU
Pro Medicus Ltd
ASX:PME
26B AUD 117.9 225.8 156.2 156.2
JP
M3 Inc
TSE:2413
1.5T JPY 4.9 36.8 18.5 22.1
US
Doximity Inc
NYSE:DOCS
9B USD 14.5 35.6 31.4 32.9
US
Waystar Holding Corp
NASDAQ:WAY
6.2B USD 5.9 55.4 18.3 28.6
SE
Sectra AB
STO:SECT B
53.6B SEK 25.1 91.4 -128.7 -128.7
US
Inspire Medical Systems Inc
NYSE:INSP
4.1B USD 4.6 91.3 75.9 102
IN
Inventurus Knowledge Solutions Ltd
NSE:IKS
282.2B INR 10.6 58.1 36.1 42.2
US
Vocera Communications Inc
F:V00
2.4B EUR 11.9 -329 268.7 4 301.8
P/E Multiple
Earnings Growth PEG
AU
CogState Ltd
ASX:CGS
Average P/E: 72.2
28.1
18%
1.6
US
Veeva Systems Inc
NYSE:VEEV
46.6
32%
1.5
US
C
Cerner Corp
LSE:0R00
53.1
N/A N/A
AU
Pro Medicus Ltd
ASX:PME
225.8
34%
6.6
JP
M3 Inc
TSE:2413
36.8
15%
2.5
US
Doximity Inc
NYSE:DOCS
35.6
18%
2
US
W
Waystar Holding Corp
NASDAQ:WAY
55.4
N/A N/A
SE
Sectra AB
STO:SECT B
91.4
13%
7
US
Inspire Medical Systems Inc
NYSE:INSP
91.3
15%
6.1
IN
I
Inventurus Knowledge Solutions Ltd
NSE:IKS
58.1
31%
1.9
US
V
Vocera Communications Inc
F:V00
Negative Multiple: -329 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
CogState Ltd
ASX:CGS
Average EV/EBITDA: 68.2
19.1
21%
0.9
US
Veeva Systems Inc
NYSE:VEEV
36
39%
0.9
US
C
Cerner Corp
LSE:0R00
21.9
N/A N/A
AU
Pro Medicus Ltd
ASX:PME
156.2
32%
4.9
JP
M3 Inc
TSE:2413
18.5
13%
1.4
US
Doximity Inc
NYSE:DOCS
31.4
24%
1.3
US
W
Waystar Holding Corp
NASDAQ:WAY
18.3
19%
1
SE
Sectra AB
STO:SECT B
Negative Multiple: -128.7 N/A N/A
US
Inspire Medical Systems Inc
NYSE:INSP
75.9
88%
0.9
IN
I
Inventurus Knowledge Solutions Ltd
NSE:IKS
36.1
24%
1.5
US
V
Vocera Communications Inc
F:V00
268.7
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
CogState Ltd
ASX:CGS
Average EV/EBIT: 478.6
19.1
18%
1.1
US
Veeva Systems Inc
NYSE:VEEV
37.6
39%
1
US
C
Cerner Corp
LSE:0R00
43.2
N/A N/A
AU
Pro Medicus Ltd
ASX:PME
156.2
31%
5
JP
M3 Inc
TSE:2413
22.1
N/A N/A
US
Doximity Inc
NYSE:DOCS
32.9
25%
1.3
US
W
Waystar Holding Corp
NASDAQ:WAY
28.6
49%
0.6
SE
Sectra AB
STO:SECT B
Negative Multiple: -128.7 N/A N/A
US
Inspire Medical Systems Inc
NYSE:INSP
102
32%
3.2
IN
I
Inventurus Knowledge Solutions Ltd
NSE:IKS
42.2
27%
1.6
US
V
Vocera Communications Inc
F:V00
4 301.8
N/A N/A