Cosol Ltd
ASX:COS

Watchlist Manager
Cosol Ltd Logo
Cosol Ltd
ASX:COS
Watchlist
Price: 0.495 AUD Market Closed
Market Cap: 90.1m AUD

Relative Value

The Relative Value of one COS stock under the Base Case scenario is 1.129 AUD. Compared to the current market price of 0.495 AUD, Cosol Ltd is Undervalued by 56%.

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.

COS Relative Value
Base Case
1.129 AUD
Undervaluation 56%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

COS Competitors Multiples
Cosol 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
Cosol Ltd
ASX:COS
90.1m AUD 0.8 11.4 8.8 8.8
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
US
Palantir Technologies Inc
NASDAQ:PLTR
382.8B USD 98.5 350.4 430.9 444.2
DE
SAP SE
XETRA:SAP
223.7B EUR 6.1 31.5 19.3 21.8
US
Salesforce Inc
NYSE:CRM
207.5B USD 5.1 28.6 16.6 23
US
Applovin Corp
NASDAQ:APP
181.3B USD 32.8 64 50.8 55.3
US
Intuit Inc
NASDAQ:INTU
145.9B USD 7.5 35.4 24.5 28.4
US
NCR Corp
LSE:0K45
140.7B USD 53.1 -2 307.1 399.9 1 169.8
US
Adobe Inc
NASDAQ:ADBE
121.6B USD 5.1 17 12.7 13.9
US
Synopsys Inc
NASDAQ:SNPS
94.1B USD 13.3 70.4 66.2 114
US
Cadence Design Systems Inc
NASDAQ:CDNS
84B USD 16.1 79.1 44.9 50.8
P/S Multiple
Revenue Growth P/S to Growth
AU
Cosol Ltd
ASX:COS
Average P/S: 21 286.3
0.8
2%
0.4
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
US
Palantir Technologies Inc
NASDAQ:PLTR
98.5
45%
2.2
DE
SAP SE
XETRA:SAP
6.1
11%
0.6
US
Salesforce Inc
NYSE:CRM
5.1
10%
0.5
US
Applovin Corp
NASDAQ:APP
32.8
29%
1.1
US
Intuit Inc
NASDAQ:INTU
7.5
13%
0.6
US
N
NCR Corp
LSE:0K45
53.1
-8%
N/A
US
Adobe Inc
NASDAQ:ADBE
5.1
10%
0.5
US
Synopsys Inc
NASDAQ:SNPS
13.3
20%
0.7
US
Cadence Design Systems Inc
NASDAQ:CDNS
16.1
14%
1.1
P/E Multiple
Earnings Growth PEG
AU
Cosol Ltd
ASX:COS
Average P/E: 76.4
11.4
2%
5.7
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
US
Palantir Technologies Inc
NASDAQ:PLTR
350.4
94%
3.7
DE
SAP SE
XETRA:SAP
31.5
48%
0.7
US
Salesforce Inc
NYSE:CRM
28.6
32%
0.9
US
Applovin Corp
NASDAQ:APP
64
61%
1
US
Intuit Inc
NASDAQ:INTU
35.4
31%
1.1
US
N
NCR Corp
LSE:0K45
Negative Multiple: -2 307.1
-49%
N/A
US
Adobe Inc
NASDAQ:ADBE
17
21%
0.8
US
Synopsys Inc
NASDAQ:SNPS
70.4
43%
1.6
US
Cadence Design Systems Inc
NASDAQ:CDNS
79.1
34%
2.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Cosol Ltd
ASX:COS
Average EV/EBITDA: 107.5
8.8
9%
1
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
US
Palantir Technologies Inc
NASDAQ:PLTR
430.9
137%
3.1
DE
SAP SE
XETRA:SAP
19.3
18%
1.1
US
Salesforce Inc
NYSE:CRM
16.6
24%
0.7
US
Applovin Corp
NASDAQ:APP
50.8
53%
1
US
Intuit Inc
NASDAQ:INTU
24.5
27%
0.9
US
N
NCR Corp
LSE:0K45
399.9
16%
25
US
Adobe Inc
NASDAQ:ADBE
12.7
16%
0.8
US
Synopsys Inc
NASDAQ:SNPS
66.2
56%
1.2
US
Cadence Design Systems Inc
NASDAQ:CDNS
44.9
27%
1.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Cosol Ltd
ASX:COS
Average EV/EBIT: 193
8.8
1%
8.8
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
US
Palantir Technologies Inc
NASDAQ:PLTR
444.2
141%
3.2
DE
SAP SE
XETRA:SAP
21.8
21%
1
US
Salesforce Inc
NYSE:CRM
23
34%
0.7
US
Applovin Corp
NASDAQ:APP
55.3
57%
1
US
Intuit Inc
NASDAQ:INTU
28.4
32%
0.9
US
N
NCR Corp
LSE:0K45
1 169.8
70%
16.7
US
Adobe Inc
NASDAQ:ADBE
13.9
17%
0.8
US
Synopsys Inc
NASDAQ:SNPS
114
73%
1.6
US
Cadence Design Systems Inc
NASDAQ:CDNS
50.8
30%
1.7