C

Cognor Holding SA
WSE:COG

Watchlist Manager
Cognor Holding SA
WSE:COG
Watchlist
Price: 7.395 PLN 3.57%
Market Cap: 1.3B PLN

Intrinsic Value

COG's intrinsic value estimate is unreliable because it is based only on its multiples and doesn't use a DCF valuation.

The intrinsic value of one COG stock under the Base Case scenario is 4.507 PLN. Compared to the current market price of 7.395 PLN, Cognor Holding SA is Overvalued by 39%.

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

COG Intrinsic Value
4.507 PLN
Overvaluation 39%
Intrinsic Value
Price
C
Worst Case
Base Case
Best Case

Valuation History
Cognor Holding SA

Valuation History Unavailable

Historical valuation for COG cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
0%
Compare COG to

Fundamental Analysis

Company Overview
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about COG?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about Cognor Holding SA
Financials
Annual
Quarterly
TTM

Balance Sheet Decomposition
Cognor Holding SA

Current Assets 1.1B
Cash & Short-Term Investments 50.8m
Receivables 347m
Other Current Assets 684.6m
Non-Current Assets 1.7B
Long-Term Investments 1.3m
PP&E 1.7B
Intangibles 17.4m
Other Non-Current Assets 35.8m
Efficiency

Free Cash Flow Analysis
Cognor Holding SA

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Cognor Holding SA

Revenue
2.2B PLN
Cost of Revenue
-2.1B PLN
Gross Profit
40.8m PLN
Operating Expenses
-89.4m PLN
Operating Income
-48.6m PLN
Other Expenses
-25.5m PLN
Net Income
-74.1m PLN
Fundamental Scores

COG Profitability Score
Profitability Due Diligence

Cognor Holding SA's profitability score is 47/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Year Average ROE
Positive 3-Year Average ROIC
Positive Gross Profit
Negative Operating Income
47/100
Profitability
Score

Cognor Holding SA's profitability score is 47/100. The higher the profitability score, the more profitable the company is.

COG Solvency Score
Solvency Due Diligence

Cognor Holding SA's solvency score is 32/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Low Altman Z-Score
32/100
Solvency
Score

Cognor Holding SA's solvency score is 32/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

COG Price Targets Summary
Cognor Holding SA

Wall Street analysts forecast COG stock price to drop over the next 12 months.

According to Wall Street analysts, the average 1-year price target for COG is 5.146 PLN with a low forecast of 3.828 PLN and a high forecast of 6.615 PLN.

Lowest
Price Target
3.828 PLN
48% Downside
Average
Price Target
5.146 PLN
30% Downside
Highest
Price Target
6.615 PLN
11% Downside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for COG 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
Lowest
Average
Highest
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 COG stock?

The intrinsic value of one COG stock under the Base Case scenario is 4.507 PLN.

Is COG stock undervalued or overvalued?

Compared to the current market price of 7.395 PLN, Cognor Holding SA is Overvalued by 39%.

Back to Top