First Time Loading...

Cogeco Inc
TSX:CGO

Watchlist Manager
Cogeco Inc Logo
Cogeco Inc
TSX:CGO
Watchlist
Price: 51.62 CAD -0.5% Market Closed
Updated: Apr 26, 2024

Intrinsic Value

Cogeco, Inc. operates as a diversified holding company, which engages in providing cable television, Internet, telephony and other telecommunications services to residential and commercial customers i... [ Read More ]

The intrinsic value of one CGO stock under the Base Case scenario is 481.7 CAD. Compared to the current market price of 51.62 CAD, Cogeco Inc is Undervalued by 89%.

Key Points:
CGO Intrinsic Value
Base Case
481.7 CAD
Undervaluation 89%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Cogeco Inc

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

Run backtest to discover the historical profit from buying and selling CGO stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
Cogeco Inc

Provide an overview of the primary business activities
of Cogeco Inc.

What unique competitive advantages
does Cogeco Inc hold over its rivals?

What risks and challenges
does Cogeco Inc face in the near future?

Summarize the latest earnings call
of Cogeco Inc.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Cogeco Inc.

Provide P/S
for Cogeco Inc.

Provide P/E
for Cogeco Inc.

Provide P/OCF
for Cogeco Inc.

Provide P/FCFE
for Cogeco Inc.

Provide P/B
for Cogeco Inc.

Provide EV/S
for Cogeco Inc.

Provide EV/GP
for Cogeco Inc.

Provide EV/EBITDA
for Cogeco Inc.

Provide EV/EBIT
for Cogeco Inc.

Provide EV/OCF
for Cogeco Inc.

Provide EV/FCFF
for Cogeco Inc.

Provide EV/IC
for Cogeco Inc.

Show me price targets
for Cogeco Inc made by professional analysts.

What are the Revenue projections
for Cogeco Inc?

How accurate were the past Revenue estimates
for Cogeco Inc?

What are the Net Income projections
for Cogeco Inc?

How accurate were the past Net Income estimates
for Cogeco Inc?

What are the EPS projections
for Cogeco Inc?

How accurate were the past EPS estimates
for Cogeco Inc?

What are the EBIT projections
for Cogeco Inc?

How accurate were the past EBIT estimates
for Cogeco Inc?

Compare the revenue forecasts
for Cogeco Inc with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Cogeco Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Cogeco Inc against its competitors.

Analyze the profit margins
(gross, operating, and net) of Cogeco Inc compared to its peers.

Compare the P/E ratios
of Cogeco Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing Cogeco Inc with its peers.

Analyze the financial leverage
of Cogeco Inc compared to its main competitors.

Show all profitability ratios
for Cogeco Inc.

Provide ROE
for Cogeco Inc.

Provide ROA
for Cogeco Inc.

Provide ROIC
for Cogeco Inc.

Provide ROCE
for Cogeco Inc.

Provide Gross Margin
for Cogeco Inc.

Provide Operating Margin
for Cogeco Inc.

Provide Net Margin
for Cogeco Inc.

Provide FCF Margin
for Cogeco Inc.

Show all solvency ratios
for Cogeco Inc.

Provide D/E Ratio
for Cogeco Inc.

Provide D/A Ratio
for Cogeco Inc.

Provide Interest Coverage Ratio
for Cogeco Inc.

Provide Altman Z-Score Ratio
for Cogeco Inc.

Provide Quick Ratio
for Cogeco Inc.

Provide Current Ratio
for Cogeco Inc.

Provide Cash Ratio
for Cogeco Inc.

What is the historical Revenue growth
over the last 5 years for Cogeco Inc?

What is the historical Net Income growth
over the last 5 years for Cogeco Inc?

What is the current Free Cash Flow
of Cogeco Inc?

Discuss the annual earnings per share (EPS)
trend over the past five years for Cogeco Inc.

Financials

Balance Sheet Decomposition
Cogeco Inc

Current Assets 296.4m
Cash & Short-Term Investments 69.5m
Receivables 150.9m
Other Current Assets 76m
Non-Current Assets 9.4B
PP&E 3.4B
Intangibles 5.8B
Other Non-Current Assets 238m
Current Liabilities 520.1m
Accounts Payable 312.1m
Short-Term Debt 25.1m
Other Current Liabilities 182.9m
Non-Current Liabilities 8.4B
Long-Term Debt 5B
Other Non-Current Liabilities 3.4B
Efficiency

Earnings Waterfall
Cogeco Inc

Revenue
3.1B CAD
Cost of Revenue
-1.1B CAD
Gross Profit
2B CAD
Operating Expenses
-1.2B CAD
Operating Income
782.7m CAD
Other Expenses
-729.4m CAD
Net Income
53.3m CAD

Free Cash Flow Analysis
Cogeco Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
Fundamental Scores

CGO Profitability Score
Profitability Due Diligence

Cogeco Inc's profitability score is 54/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Free Cash Flow
Positive Operating Income
Positive 3-Year Average ROE
54/100
Profitability
Score

Cogeco Inc's profitability score is 54/100. The higher the profitability score, the more profitable the company is.

CGO Solvency Score
Solvency Due Diligence

Cogeco Inc's solvency score is 17/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Short-Term Solvency
Positive Net Debt
High D/E
17/100
Solvency
Score

Cogeco Inc's solvency score is 17/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

CGO Price Targets Summary
Cogeco Inc

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

According to Wall Street analysts, the average 1-year price target for CGO is 59.16 CAD with a low forecast of 58.58 CAD and a high forecast of 60.9 CAD.

Lowest
Price Target
58.58 CAD
13% Upside
Average
Price Target
59.16 CAD
15% Upside
Highest
Price Target
60.9 CAD
18% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

CGO Price
Cogeco Inc

1M 1M
-7%
6M 6M
+9%
1Y 1Y
-8%
3Y 3Y
-43%
5Y 5Y
-29%
10Y 10Y
+14%
Annual Price Range
51.62
52w Low
44.95
52w High
61.78
Price Metrics
Average Annual Return -1.61%
Standard Deviation of Annual Returns 22.11%
Max Drawdown -53%
Shares Statistics
Market Capitalization 415.1m CAD
Shares Outstanding 8 040 560
Percentage of Shares Shorted 0.2%

CGO Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Cogeco Inc Logo
Cogeco Inc

Country

Canada

Industry

Media

Market Cap

415.1m CAD

Dividend Yield

6.58%

Description

Cogeco, Inc. operates as a diversified holding company, which engages in providing cable television, Internet, telephony and other telecommunications services to residential and commercial customers in Canada. The company is headquartered in Montreal, Quebec and currently employs 3,844 full-time employees. The firm through its subsidiary, Cogeco Communications Inc. provides Internet, video and telephony services through its two-way broadband fiber networks. The company operates through two segments: Canadian broadband services and American broadband services, which provides a range of Internet, video, telephony and cable services primarily to residential customers, as well as business services across their coverage areas. The Canadian broadband services activities are carried out by Cogeco Connexion in the provinces of Quebec and Ontario and the American broadband services activities are carried out by Atlantic Broadband in around 12 states, which include Connecticut, Delaware, Florida, Maine, Maryland, New Hampshire, New York, Pennsylvania, South Carolina, Virginia and West Virginia. Its Cogeco Media subsidiary owns and operates around 23 radio stations as well as a news agency, Cogeco News.

Contact

QUEBEC
MONTREAL
1, Place Ville-Marie, Office 3301
+15147644600.0
http://corpo.cogeco.com/

IPO

1985-11-26

Employees

3 844

Officers

President, CEO & Director
Mr. Frederic Perron B.Com.
Senior VP & CFO
Mr. Patrice Ouimet B.Com., C.A., CPA, FCPA
President of Breezeline
Mr. Frank H. M. van der Post B.S., M.S.
Senior VP & CTO
Mr. Tim Dinesen
Head of Investor Relations
Troy Crandall
Senior VP, Secretary and Chief Corporate Affairs & Legal Officer
Ms. Valery Zamuner CA, CFA, ICD.D, LLB, M.B.A.
Show More
Vice President of Corporate Development
Mr. Francois-Philippe Lessard C.F.A.
Senior VP & Chief Human Resources Officer
Ms. Linda Gillespie
President of Cogeco Media Inc.
Ms. Caroline Paquet
VP & Treasurer
Ms. Julie Latreille C.F.A.
Show Less

See Also

Discover More
What is the Intrinsic Value of one CGO stock?

The intrinsic value of one CGO stock under the Base Case scenario is 481.7 CAD.

Is CGO stock undervalued or overvalued?

Compared to the current market price of 51.62 CAD, Cogeco Inc is Undervalued by 89%.