Kogan.com Ltd
ASX:KGN

Watchlist Manager
Kogan.com Ltd Logo
Kogan.com Ltd
ASX:KGN
Watchlist
Price: 4.545 AUD -0.11% Market Closed
Market Cap: 451.7m AUD

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:

KGN Intrinsic Value
4.847 AUD
Undervaluation 6%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Kogan.com Ltd

Intrinsic Value History
Dive into the past to invest in the future

Uncover deeper insights with the Valuation History. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start now and learn if your stock is truly undervalued or overvalued!

Start Valuation
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
KGN
Valuation History
HIDDEN
Show
Valuation History Unavailable

Historical valuation for KGN cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
0%

Fundamental Analysis

Company Overview
Loading...
Management
Loading...
Contacts
Loading...
AI Assistant
AI Assistant
Ask me anything about Kogan.com Ltd
Financials
Annual
Quarterly
TTM

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
Efficiency

Free Cash Flow Analysis
Kogan.com Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

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
Fundamental Scores

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.

40/100
Profitability
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.

Negative Net Debt
Low D/E
High Altman Z-Score
Long-Term Solvency
56/100
Solvency
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

Wall Street analysts forecast KGN stock price to rise over the next 12 months.

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.

Lowest
Price Target
4.091 AUD
10% Downside
Average
Price Target
5.771 AUD
27% Upside
Highest
Price Target
8.61 AUD
89% 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 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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Ownership

KGN Insider Trading
Buy and sell transactions by insiders

What is the Intrinsic Value of one KGN stock?

The intrinsic value of one KGN stock under the Base Case scenario is 4.847 AUD.

Is KGN stock undervalued or overvalued?

Compared to the current market price of 4.545 AUD, Kogan.com Ltd is Undervalued by 6%.

Back to Top