First Time Loading...

Cambridge Cognition Holdings PLC
LSE:COG

Watchlist Manager
Cambridge Cognition Holdings PLC Logo
Cambridge Cognition Holdings PLC
LSE:COG
Watchlist
Price: 51 GBX -0.97% Market Closed
Updated: Apr 30, 2024

Relative Value

The Relative Value of one COG stock under the Base Case scenario is 126.71 GBX. Compared to the current market price of 51 GBX, Cambridge Cognition Holdings PLC is Undervalued by 60%.

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.

COG Relative Value
Base Case
126.71 GBX
Undervaluation 60%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
84
vs Industry
59
Median 3Y
3.2
Median 5Y
2.7
Industry
2.4
Forward
1.3
vs History
vs Industry
3
Median 3Y
-4.8
Median 5Y
-4.9
Industry
23.2
Forward
-16.2
vs History
vs Industry
29
Median 3Y
10
Median 5Y
-2
Industry
15.5
vs History
vs Industry
25
Median 3Y
10.4
Median 5Y
-1.9
Industry
23.5
vs History
73
vs Industry
3
Median 3Y
162.4
Median 5Y
77.7
Industry
2.2
vs History
84
vs Industry
63
Median 3Y
2.6
Median 5Y
2.4
Industry
2.5
Forward
1.1
vs History
84
vs Industry
73
Median 3Y
3.4
Median 5Y
2.9
Industry
5.2
vs History
vs Industry
Median 3Y
-7.2
Median 5Y
-6.8
Industry
12.5
Forward
-14
vs History
vs Industry
Median 3Y
-8.6
Median 5Y
-6.5
Industry
17.2
Forward
-13.4
vs History
vs Industry
38
Median 3Y
8.3
Median 5Y
-1.6
Industry
15.1
vs History
vs Industry
32
Median 3Y
8.4
Median 5Y
-1.6
Industry
19.7
vs History
15
vs Industry
43
Median 3Y
-3.4
Median 5Y
-3.8
Industry
2

Multiples Across Competitors

COG Competitors Multiples
Cambridge Cognition Holdings PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Cambridge Cognition Holdings PLC
LSE:COG
17.8m GBP 1.4 -4.8 -7.1 -6
US
Veeva Systems Inc
NYSE:VEEV
32.5B USD 13.7 61.7 61.7 66.4
US
Cerner Corp
NASDAQ:CERN
27.9B USD 4.8 47.3 19.6 38.6
US
Change Healthcare Inc
NASDAQ:CHNG
9B USD 2.6 -116.8 16.5 111.6
JP
M3 Inc
TSE:2413
1.1T JPY 4.9 24.8 12.9 14.6
AU
Pro Medicus Ltd
ASX:PME
11.6B AUD 79.6 166.9 114.8 114.8
US
Inspire Medical Systems Inc
NYSE:INSP
7.2B USD 11.5 -340.7 -180.3 -167.5
US
Doximity Inc
NYSE:DOCS
4.5B USD 9.7 33.1 22.1 23.6
SE
Sectra AB
STO:SECT B
42.2B SEK 25.8 99.5 -65.5 -65.5
US
Evolent Health Inc
NYSE:EVH
3.1B USD 1.6 -21.9 25.8 275
US
Goodrx Holdings Inc
NASDAQ:GDRX
2.8B USD 3.7 -313.8 33.4 -109.1
P/E Multiple
Earnings Growth
UK
Cambridge Cognition Holdings PLC
LSE:COG
Average P/E: 72.2
Negative Multiple: -4.8
N/A
US
Veeva Systems Inc
NYSE:VEEV
61.7
139%
US
Cerner Corp
NASDAQ:CERN
47.3
N/A
US
Change Healthcare Inc
NASDAQ:CHNG
Negative Multiple: -116.8 N/A
JP
M3 Inc
TSE:2413
24.8
26%
AU
Pro Medicus Ltd
ASX:PME
166.9
119%
US
Inspire Medical Systems Inc
NYSE:INSP
Negative Multiple: -340.7 N/A
US
Doximity Inc
NYSE:DOCS
33.1
79%
SE
Sectra AB
STO:SECT B
99.5
56%
US
Evolent Health Inc
NYSE:EVH
Negative Multiple: -21.9 N/A
US
Goodrx Holdings Inc
NASDAQ:GDRX
Negative Multiple: -313.8 N/A
EV/EBITDA Multiple
EBITDA Growth
UK
Cambridge Cognition Holdings PLC
LSE:COG
Average EV/EBITDA: 38.4
Negative Multiple: -7.1
N/A
US
Veeva Systems Inc
NYSE:VEEV
61.7
221%
US
Cerner Corp
NASDAQ:CERN
19.6
N/A
US
Change Healthcare Inc
NASDAQ:CHNG
16.5
N/A
JP
M3 Inc
TSE:2413
12.9
24%
AU
Pro Medicus Ltd
ASX:PME
114.8
124%
US
Inspire Medical Systems Inc
NYSE:INSP
Negative Multiple: -180.3 N/A
US
Doximity Inc
NYSE:DOCS
22.1
103%
SE
Sectra AB
STO:SECT B
Negative Multiple: -65.5 N/A
US
Evolent Health Inc
NYSE:EVH
25.8
194%
US
Goodrx Holdings Inc
NASDAQ:GDRX
33.4
305%
EV/EBIT Multiple
EBIT Growth
UK
Cambridge Cognition Holdings PLC
LSE:COG
Average EV/EBIT: 92.1
Negative Multiple: -6
N/A
US
Veeva Systems Inc
NYSE:VEEV
66.4
238%
US
Cerner Corp
NASDAQ:CERN
38.6
N/A
US
Change Healthcare Inc
NASDAQ:CHNG
111.6
N/A
JP
M3 Inc
TSE:2413
14.6
N/A
AU
Pro Medicus Ltd
ASX:PME
114.8
110%
US
Inspire Medical Systems Inc
NYSE:INSP
Negative Multiple: -167.5 N/A
US
Doximity Inc
NYSE:DOCS
23.6
116%
SE
Sectra AB
STO:SECT B
Negative Multiple: -65.5 N/A
US
Evolent Health Inc
NYSE:EVH
275
2 086%
US
Goodrx Holdings Inc
NASDAQ:GDRX
Negative Multiple: -109.1 N/A

See Also

Discover More