COG Financial Services Ltd
ASX:COG

Watchlist Manager
COG Financial Services Ltd Logo
COG Financial Services Ltd
ASX:COG
Watchlist
Price: 1.625 AUD 0.31% Market Closed
Market Cap: 328m AUD

Intrinsic Value

The intrinsic value of one COG stock under the Base Case scenario is 2.184 AUD. Compared to the current market price of 1.625 AUD, COG Financial Services Ltd is Undervalued by 26%.

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

COG Intrinsic Value
2.184 AUD
Undervaluation 26%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
COG Financial Services Ltd

Compare COG to

Fundamental Analysis

Company Overview
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about COG?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about COG Financial Services Ltd
Financials
Annual
Quarterly
TTM

Balance Sheet Decomposition
COG Financial Services Ltd

Current Assets 247m
Cash & Short-Term Investments 171.3m
Receivables 23.8m
Other Current Assets 51.9m
Non-Current Assets 460.6m
Long-Term Investments 245.6m
PP&E 24m
Intangibles 173.9m
Other Non-Current Assets 17m
Efficiency

Free Cash Flow Analysis
COG Financial Services Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
COG Financial Services Ltd

Revenue
512.5m AUD
Cost of Revenue
-317.1m AUD
Gross Profit
195.4m AUD
Operating Expenses
-137.6m AUD
Operating Income
57.8m AUD
Other Expenses
-45.6m AUD
Net Income
12.2m AUD
Fundamental Scores

COG Profitability Score
Profitability Due Diligence

COG Financial Services Ltd's profitability score is 49/100. The higher the profitability score, the more profitable the company is.

Healthy Gross Margin
Sustainable 3Y Average Gross Margin
Sustainable 3Y Average Operating Margin
Healthy Operating Margin
49/100
Profitability
Score

COG Financial Services Ltd's profitability score is 49/100. The higher the profitability score, the more profitable the company is.

COG Solvency Score
Solvency Due Diligence

COG Financial Services Ltd's solvency score is 30/100. The higher the solvency score, the more solvent the company is.

Negative Net Debt
Long-Term Solvency
Average D/E
Short-Term Solvency
30/100
Solvency
Score

COG Financial Services Ltd's solvency score is 30/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

COG Price Targets Summary
COG Financial Services Ltd

Wall Street analysts forecast COG stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for COG is 1.649 AUD with a low forecast of 1.394 AUD and a high forecast of 1.838 AUD.

Lowest
Price Target
1.394 AUD
14% Downside
Average
Price Target
1.649 AUD
1% Upside
Highest
Price Target
1.838 AUD
13% 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 COG 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

COG Insider Trading
Buy and sell transactions by insiders

What is the Intrinsic Value of one COG stock?

The intrinsic value of one COG stock under the Base Case scenario is 2.184 AUD.

Is COG stock undervalued or overvalued?

Compared to the current market price of 1.625 AUD, COG Financial Services Ltd is Undervalued by 26%.

Back to Top