
Cogeco Inc
TSX:CGO

Intrinsic Value
The intrinsic value of one
CGO
stock under the Base Case scenario is
312.96
CAD.
Compared to the current market price of 64.95 CAD,
Cogeco Inc
is
Undervalued by 79%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Cogeco Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Cogeco Inc
Balance Sheet Decomposition
Cogeco Inc
Current Assets | 390.8m |
Cash & Short-Term Investments | 137m |
Receivables | 183.6m |
Other Current Assets | 70.3m |
Non-Current Assets | 9.9B |
PP&E | 3.4B |
Intangibles | 6.2B |
Other Non-Current Assets | 182.3m |
Free Cash Flow Analysis
Cogeco Inc
CAD | |
Free Cash Flow | CAD |
Earnings Waterfall
Cogeco Inc
Revenue
|
3.1B
CAD
|
Cost of Revenue
|
-1B
CAD
|
Gross Profit
|
2B
CAD
|
Operating Expenses
|
-1.3B
CAD
|
Operating Income
|
754.3m
CAD
|
Other Expenses
|
-668.1m
CAD
|
Net Income
|
86.2m
CAD
|
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.

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 16/100. The higher the solvency score, the more solvent the company is.

Score
Cogeco Inc's solvency score is 16/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
CGO Price Targets Summary
Cogeco Inc
According to Wall Street analysts, the average 1-year price target for
CGO
is 91.29 CAD
with a low forecast of 64.64 CAD and a high forecast of 120.75 CAD.
Dividends
Current shareholder yield for CGO 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
CGO
stock under the Base Case scenario is
312.96
CAD.
Compared to the current market price of 64.95 CAD,
Cogeco Inc
is
Undervalued by 79%.