COG Financial Services Ltd
ASX:COG

Watchlist Manager
COG Financial Services Ltd Logo
COG Financial Services Ltd
ASX:COG
Watchlist
Price: 2.01 AUD 1.01%
Market Cap: 425.8m AUD

Intrinsic Value

The intrinsic value of one COG stock under the Base Case scenario is 2.46 AUD. Compared to the current market price of 2.01 AUD, COG Financial Services Ltd is Undervalued by 18%.

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

COG Intrinsic Value
2.46 AUD
Undervaluation 18%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
COG Financial Services Ltd

What is Valuation History?
Ask AI Assistant
What other research platforms think about COG?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is COG valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for COG Financial Services Ltd.

Explain Valuation
Compare COG to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about COG?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
COG Financial Services Ltd

Current Assets 288.7m
Cash & Short-Term Investments 120.3m
Receivables 118.2m
Other Current Assets 50.2m
Non-Current Assets 406.1m
Long-Term Investments 9m
PP&E 23.5m
Intangibles 178.9m
Other Non-Current Assets 194.8m
Current Liabilities 316.8m
Accounts Payable 34.3m
Other Current Liabilities 282.4m
Non-Current Liabilities 226m
Long-Term Debt 141.9m
Other Non-Current Liabilities 84.1m
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
367.7m AUD
Cost of Revenue
-166.9m AUD
Gross Profit
200.8m AUD
Operating Expenses
-140.1m AUD
Operating Income
60.7m AUD
Other Expenses
-42m AUD
Net Income
18.8m AUD
Fundamental Scores

COG Profitability Score
Profitability Due Diligence

COG Financial Services Ltd's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

Exceptional Gross Margin
Sustainable 3Y Average Gross Margin
Healthy Operating Margin
Gross Margin is Increasing
51/100
Profitability
Score

COG Financial Services Ltd's profitability score is 51/100. 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 32/100. The higher the solvency score, the more solvent the company is.

Positive Net Debt
Long-Term Solvency
Low D/E
Short-Term Solvency
32/100
Solvency
Score

COG Financial Services Ltd's solvency score is 32/100. 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 2.63 AUD with a low forecast of 2.42 AUD and a high forecast of 2.84 AUD.

Lowest
Price Target
2.42 AUD
21% Upside
Average
Price Target
2.63 AUD
31% Upside
Highest
Price Target
2.84 AUD
41% 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
What is the Intrinsic Value of one COG stock?

The intrinsic value of one COG stock under the Base Case scenario is 2.46 AUD.

Is COG stock undervalued or overvalued?

Compared to the current market price of 2.01 AUD, COG Financial Services Ltd is Undervalued by 18%.

Back to Top