
Cosol Ltd
ASX:COS

Intrinsic Value
The intrinsic value of one
COS
stock under the Base Case scenario is
1.32
AUD.
Compared to the current market price of 0.73 AUD,
Cosol Ltd
is
Undervalued by 45%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Cosol Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Cosol Ltd
Balance Sheet Decomposition
Cosol Ltd
Current Assets | 32.3m |
Cash & Short-Term Investments | 3.6m |
Receivables | 26.3m |
Other Current Assets | 2.4m |
Non-Current Assets | 105m |
PP&E | 6.2m |
Intangibles | 97.3m |
Other Non-Current Assets | 1.5m |
Free Cash Flow Analysis
Cosol Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Cosol Ltd
Revenue
|
110.7m
AUD
|
Cost of Revenue
|
-74.3m
AUD
|
Gross Profit
|
36.4m
AUD
|
Operating Expenses
|
-18.2m
AUD
|
Operating Income
|
18.2m
AUD
|
Other Expenses
|
-9.3m
AUD
|
Net Income
|
8.9m
AUD
|
COS Profitability Score
Profitability Due Diligence
Cosol Ltd's profitability score is 61/100. The higher the profitability score, the more profitable the company is.

Score
Cosol Ltd's profitability score is 61/100. The higher the profitability score, the more profitable the company is.
COS Solvency Score
Solvency Due Diligence
Cosol Ltd's solvency score is 45/100. The higher the solvency score, the more solvent the company is.

Score
Cosol Ltd's solvency score is 45/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
COS Price Targets Summary
Cosol Ltd
According to Wall Street analysts, the average 1-year price target for
COS
is 1.22 AUD
with a low forecast of 1.16 AUD and a high forecast of 1.31 AUD.
Dividends
Current shareholder yield for COS 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
COS
stock under the Base Case scenario is
1.32
AUD.
Compared to the current market price of 0.73 AUD,
Cosol Ltd
is
Undervalued by 45%.