CogState Ltd
ASX:CGS

Watchlist Manager
CogState Ltd Logo
CogState Ltd
ASX:CGS
Watchlist
Price: 1.76 AUD 4.14% Market Closed
Market Cap: 297.3m 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 1.76 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
53
vs Industry
37
Median 3Y
4
Median 5Y
4.2
Industry
2.3
Forward
4.1
vs History
53
vs Industry
28
Median 3Y
26.7
Median 5Y
27.3
Industry
22
Forward
26.6
vs History
69
vs Industry
29
Median 3Y
22.2
Median 5Y
22.2
Industry
14.3
vs History
44
vs Industry
27
Median 3Y
21.5
Median 5Y
16.5
Industry
20
vs History
61
vs Industry
26
Median 3Y
4.4
Median 5Y
5.3
Industry
2.2
vs History
57
vs Industry
43
Median 3Y
3.3
Median 5Y
3.5
Industry
2.4
Forward
3.4
vs History
65
vs Industry
50
Median 3Y
5.8
Median 5Y
7
Industry
5
vs History
58
vs Industry
31
Median 3Y
18.1
Median 5Y
22.1
Industry
11.6
Forward
13.3
vs History
58
vs Industry
36
Median 3Y
18.1
Median 5Y
22.1
Industry
15.9
Forward
17.3
vs History
65
vs Industry
36
Median 3Y
18.8
Median 5Y
18.4
Industry
14.3
vs History
42
vs Industry
31
Median 3Y
17.6
Median 5Y
12.7
Industry
18
vs History
39
vs Industry
15
Median 3Y
6.6
Median 5Y
6.9
Industry
1.8

Multiples Across Competitors

CGS Competitors Multiples
CogState Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
CogState Ltd
ASX:CGS
302.6m AUD 4.2 26.9 15.8 15.8
US
Veeva Systems Inc
NYSE:VEEV
45.4B USD 15.9 57.9 48.8 51.3
US
Cerner Corp
LSE:0R00
31.3B USD 5.4 53.1 21.9 43.2
AU
Pro Medicus Ltd
ASX:PME
34.5B AUD 180.9 351.4 245.9 245.9
US
Doximity Inc
NYSE:DOCS
11.7B USD 20.7 52.5 45.2 47.3
JP
M3 Inc
TSE:2413
1.3T JPY 4.5 32 18.2 21.8
SE
Sectra AB
STO:SECT B
70.2B SEK 34 124.6 -153.8 -153.8
US
Waystar Holding Corp
NASDAQ:WAY
6.5B USD 6.7 246.7 22.6 48.6
US
Inspire Medical Systems Inc
NYSE:INSP
3.8B USD 4.4 56.5 57.7 67.8
CN
Winning Health Technology Group Co Ltd
SZSE:300253
23.2B CNY 8.8 303.3 104.1 104.1
IN
Inventurus Knowledge Solutions Ltd
NSE:IKS
270.2B INR 0 0 0 0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
CogState Ltd
ASX:CGS
Average EV/EBITDA: 64.5
15.8
31%
0.5
US
Veeva Systems Inc
NYSE:VEEV
48.8
38%
1.3
US
C
Cerner Corp
LSE:0R00
21.9
N/A N/A
AU
Pro Medicus Ltd
ASX:PME
245.9
38%
6.5
US
Doximity Inc
NYSE:DOCS
45.2
21%
2.2
JP
M3 Inc
TSE:2413
18.2
13%
1.4
SE
Sectra AB
STO:SECT B
Negative Multiple: -153.8 N/A N/A
US
W
Waystar Holding Corp
NASDAQ:WAY
22.6
18%
1.3
US
Inspire Medical Systems Inc
NYSE:INSP
57.7
90%
0.6
CN
Winning Health Technology Group Co Ltd
SZSE:300253
104.1
48%
2.2
IN
I
Inventurus Knowledge Solutions Ltd
NSE:IKS
Not Available N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
CogState Ltd
ASX:CGS
Average EV/EBIT: 71.7
15.8
22%
0.7
US
Veeva Systems Inc
NYSE:VEEV
51.3
39%
1.3
US
C
Cerner Corp
LSE:0R00
43.2
N/A N/A
AU
Pro Medicus Ltd
ASX:PME
245.9
36%
6.8
US
Doximity Inc
NYSE:DOCS
47.3
22%
2.1
JP
M3 Inc
TSE:2413
21.8
N/A N/A
SE
Sectra AB
STO:SECT B
Negative Multiple: -153.8 N/A N/A
US
W
Waystar Holding Corp
NASDAQ:WAY
48.6
40%
1.2
US
Inspire Medical Systems Inc
NYSE:INSP
67.8
64%
1.1
CN
Winning Health Technology Group Co Ltd
SZSE:300253
104.1
47%
2.2
IN
I
Inventurus Knowledge Solutions Ltd
NSE:IKS
Not Available N/A N/A