
COG Financial Services Ltd
ASX:COG

Intrinsic Value
The intrinsic value of one
COG
stock under the Base Case scenario is
2.17
AUD.
Compared to the current market price of 1.41 AUD,
COG Financial Services Ltd
is
Undervalued by 35%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
COG Financial Services Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
COG Financial Services Ltd
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 |
Free Cash Flow Analysis
COG Financial Services Ltd
AUD | |
Free Cash Flow | AUD |
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
|
COG Profitability Score
Profitability Due Diligence
COG Financial Services Ltd's profitability score is 56/100. The higher the profitability score, the more profitable the company is.

Score
COG Financial Services Ltd's profitability score is 56/100. 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.

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
According to Wall Street analysts, the average 1-year price target for
COG
is 1.3 AUD
with a low forecast of 1.1 AUD and a high forecast of 1.45 AUD.
Dividends
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?
The intrinsic value of one
COG
stock under the Base Case scenario is
2.17
AUD.
Compared to the current market price of 1.41 AUD,
COG Financial Services Ltd
is
Undervalued by 35%.