Cognor Holding SA
WSE:COG
Intrinsic Value
The intrinsic value of one COG stock under the Base Case scenario is 8.003 PLN. Compared to the current market price of 7.815 PLN, Cognor Holding SA is Undervalued by 2%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Cognor Holding SA
Fundamental Analysis

Revenue & Expenses Breakdown
Cognor Holding SA
Balance Sheet Decomposition
Cognor Holding SA
Current Assets | 1.2B |
Cash & Short-Term Investments | 246.8m |
Receivables | 269.5m |
Other Current Assets | 698.5m |
Non-Current Assets | 1.5B |
Long-Term Investments | 1.1m |
PP&E | 1.4B |
Intangibles | 16.7m |
Other Non-Current Assets | 29.5m |
Free Cash Flow Analysis
Cognor Holding SA
PLN | |
Free Cash Flow | PLN |
Earnings Waterfall
Cognor Holding SA
Revenue
|
2.3B
PLN
|
Cost of Revenue
|
-2.2B
PLN
|
Gross Profit
|
97.5m
PLN
|
Operating Expenses
|
-74.9m
PLN
|
Operating Income
|
22.5m
PLN
|
Other Expenses
|
-34.9m
PLN
|
Net Income
|
-12.4m
PLN
|
COG Profitability Score
Profitability Due Diligence
Cognor Holding SA's profitability score is 53/100. The higher the profitability score, the more profitable the company is.
Score
Cognor Holding SA's profitability score is 53/100. The higher the profitability score, the more profitable the company is.
COG Solvency Score
Solvency Due Diligence
Cognor Holding SA's solvency score is 38/100. The higher the solvency score, the more solvent the company is.
Score
Cognor Holding SA's solvency score is 38/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
COG Price Targets Summary
Cognor Holding SA
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.
Dividends
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?
The intrinsic value of one COG stock under the Base Case scenario is 8.003 PLN.
Compared to the current market price of 7.815 PLN, Cognor Holding SA is Undervalued by 2%.