C

Cosmos Holdings Inc
NASDAQ:COSM

Watchlist Manager
Cosmos Holdings Inc
NASDAQ:COSM
Watchlist
Price: 0.526 USD 1.15% Market Closed
Market Cap: 18.4m USD

Intrinsic Value

The intrinsic value of one COSM stock under the Base Case scenario is 2.303 USD. Compared to the current market price of 0.526 USD, Cosmos Holdings Inc is Undervalued by 77%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

COSM Intrinsic Value
2.303 USD
Undervaluation 77%
Intrinsic Value
Price
C
Worst Case
Base Case
Best Case

Valuation History
Cosmos Holdings Inc

What is Valuation History?
Ask AI Assistant
What other research platforms think about COSM?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is COSM valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Cosmos Holdings Inc.

Explain Valuation
Compare COSM to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about COSM?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Cosmos Holdings Inc

Current Assets 38.1m
Cash & Short-Term Investments 922.6k
Receivables 21.5m
Other Current Assets 15.7m
Non-Current Assets 31.4m
PP&E 11.3m
Intangibles 8m
Other Non-Current Assets 12.1m
Current Liabilities 38.5m
Accounts Payable 14.7m
Accrued Liabilities 746.7k
Short-Term Debt 7.1m
Other Current Liabilities 16m
Non-Current Liabilities 7.8m
Long-Term Debt 5.7m
Other Non-Current Liabilities 2.1m
Efficiency

Free Cash Flow Analysis
Cosmos Holdings Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Cosmos Holdings Inc

Revenue
59.8m USD
Cost of Revenue
-53m USD
Gross Profit
6.8m USD
Operating Expenses
-21.1m USD
Operating Income
-14.3m USD
Other Expenses
-4.3m USD
Net Income
-18.5m USD
Fundamental Scores

COSM Profitability Score
Profitability Due Diligence

Cosmos Holdings Inc's profitability score is 17/100. The higher the profitability score, the more profitable the company is.

ROE is Increasing
Net Margin is Increasing
Healthy Gross Margin
Sustainable 3Y Average Gross Margin
17/100
Profitability
Score

Cosmos Holdings Inc's profitability score is 17/100. The higher the profitability score, the more profitable the company is.

COSM Solvency Score
Solvency Due Diligence

Cosmos Holdings Inc's solvency score is 27/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Positive Net Debt
27/100
Solvency
Score

Cosmos Holdings Inc's solvency score is 27/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

COSM Price Targets Summary
Cosmos Holdings Inc

There are no price targets for COSM.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Dividends

Cosmos Holdings Inc
does not pay dividends
Shareholder Yield

Current shareholder yield for COSM 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
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one COSM stock?

The intrinsic value of one COSM stock under the Base Case scenario is 2.303 USD.

Is COSM stock undervalued or overvalued?

Compared to the current market price of 0.526 USD, Cosmos Holdings Inc is Undervalued by 77%.

Back to Top