
Kogan.com Ltd
ASX:KGN

Intrinsic Value
The intrinsic value of one
KGN
stock under the Base Case scenario is
4.847
AUD.
Compared to the current market price of 4.545 AUD,
Kogan.com Ltd
is
Undervalued by 6%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Kogan.com Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Kogan.com Ltd
Balance Sheet Decomposition
Kogan.com Ltd
Current Assets | 166.9m |
Cash & Short-Term Investments | 67.8m |
Receivables | 11.5m |
Other Current Assets | 87.6m |
Non-Current Assets | 111.2m |
PP&E | 21.6m |
Intangibles | 83.3m |
Other Non-Current Assets | 6.3m |
Free Cash Flow Analysis
Kogan.com Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Kogan.com Ltd
Revenue
|
484.2m
AUD
|
Cost of Revenue
|
-299.4m
AUD
|
Gross Profit
|
184.9m
AUD
|
Operating Expenses
|
-160m
AUD
|
Operating Income
|
24.8m
AUD
|
Other Expenses
|
-23.1m
AUD
|
Net Income
|
1.7m
AUD
|
KGN Profitability Score
Profitability Due Diligence
Kogan.com Ltd's profitability score is 40/100. The higher the profitability score, the more profitable the company is.

Score
Kogan.com Ltd's profitability score is 40/100. The higher the profitability score, the more profitable the company is.
KGN Solvency Score
Solvency Due Diligence
Kogan.com Ltd's solvency score is 56/100. The higher the solvency score, the more solvent the company is.

Score
Kogan.com Ltd's solvency score is 56/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
KGN Price Targets Summary
Kogan.com Ltd
According to Wall Street analysts, the average 1-year price target for
KGN
is 5.771 AUD
with a low forecast of 4.091 AUD and a high forecast of 8.61 AUD.
Dividends
Current shareholder yield for KGN 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
KGN
stock under the Base Case scenario is
4.847
AUD.
Compared to the current market price of 4.545 AUD,
Kogan.com Ltd
is
Undervalued by 6%.