Cohen Development Gas & Oil Ltd
TASE:CDEV
Intrinsic Value
The intrinsic value of one CDEV stock under the Base Case scenario is 13 045.01 ILS. Compared to the current market price of 17 660 ILS, Cohen Development Gas & Oil Ltd is Overvalued by 26%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Cohen Development Gas & Oil Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Cohen Development Gas & Oil Ltd
Balance Sheet Decomposition
Cohen Development Gas & Oil Ltd
Current Assets | 8.7m |
Cash & Short-Term Investments | 5.4m |
Receivables | 3.4m |
Non-Current Assets | 25m |
Long-Term Investments | 25m |
Free Cash Flow Analysis
Cohen Development Gas & Oil Ltd
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Cohen Development Gas & Oil Ltd
Revenue
|
29.3m
USD
|
Cost of Revenue
|
-3.2m
USD
|
Gross Profit
|
26.2m
USD
|
Operating Expenses
|
-914k
USD
|
Operating Income
|
25.3m
USD
|
Other Expenses
|
-3.3m
USD
|
Net Income
|
21.9m
USD
|
CDEV Profitability Score
Profitability Due Diligence
Cohen Development Gas & Oil Ltd's profitability score is 83/100. The higher the profitability score, the more profitable the company is.
Score
Cohen Development Gas & Oil Ltd's profitability score is 83/100. The higher the profitability score, the more profitable the company is.
CDEV Solvency Score
Solvency Due Diligence
Cohen Development Gas & Oil Ltd's solvency score is 76/100. The higher the solvency score, the more solvent the company is.
Score
Cohen Development Gas & Oil Ltd's solvency score is 76/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
CDEV Price Targets Summary
Cohen Development Gas & Oil Ltd
Dividends
Current shareholder yield for CDEV 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 CDEV stock under the Base Case scenario is 13 045.01 ILS.
Compared to the current market price of 17 660 ILS, Cohen Development Gas & Oil Ltd is Overvalued by 26%.