Valuation Cogstate Limited OTC Markets

Stocks

Market Closed - OTC Markets 14:32:19 2026-03-27 EDT			5-day change	1st Jan Change
1.500 ^USD	+0.67%		-37.50%	-6.25%

08-18	Cogstate Limited, 2026 Earnings Call, Aug 18, 2026
08-17	Cogstate Limited Reports Earnings Results for the Full Year Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	264.4	285.8	191.3	294.8	463.8	523.4	-	-
Change	-	8.08%	-33.06%	54.11%	57.33%	12.84%	-	-
Enterprise Value (EV) ¹	222.1	241.5	147.6	239.4	463.8	461.5	447.8	431.4
Change	-	8.73%	-38.86%	62.15%	93.73%	-0.5%	-2.97%	-3.65%
P/E	24.8x	51.2x	23.9x	19.2x	27.9x	24.5x	20.1x	16.6x
PBR	-	-	-	-	-	-	-	-
PEG	-	-1.1x	0.5x	0.2x	3.57x	0.9x	0.9x	0.8x
Capitalization / Revenue	4.06x	4.51x	2.97x	3.61x	5.42x	4.89x	4.29x	3.75x
EV / Revenue	3.41x	3.82x	2.29x	2.93x	5.42x	4.31x	3.67x	3.09x
EV / EBITDA	11.8x	29.2x	10.8x	9.75x	18x	13.9x	11.2x	8.99x
EV / EBIT	14.3x	57.2x	15.3x	12x	21.6x	17.2x	13.5x	10.4x
EV / FCF	16.5x	295x	18.7x	13.8x	-	19x	17.9x	13.9x
FCF Yield	6.07%	0.34%	5.35%	7.27%	-	5.25%	5.57%	7.2%
Dividend per Share ²	-	-	-	-	-	0.0528	0.0637	0.0795
Rate of return	-	-	-	-	-	1.71%	2.07%	2.58%
EPS ²	0.0616	0.0322	0.047	0.0908	0.0979	0.1257	0.1533	0.1852
Distribution rate	-	-	-	-	-	42%	41.6%	42.9%
Net sales ¹	65.19	63.29	64.33	81.71	85.59	107.1	122	139.5
EBITDA ¹	18.85	8.28	13.72	24.56	25.79	33.25	40.05	47.97
EBIT ¹	15.49	4.22	9.66	20.03	21.44	26.8	33.21	41.36
Net income ¹	10.9	5.582	8.073	15.8	16.73	21.71	26.49	31.93
Net Debt ¹	-42.3	-44.28	-43.63	-55.38	-	-61.87	-75.6	-91.93
Reference price ²	1.525	1.650	1.120	1.745	2.730	3.080	3.080	3.080
Nbr of stocks (in thousands)	173,368	173,186	170,779	168,927	169,884	169,919	-	-
Announcement Date	8/29/22	8/21/23	8/21/24	8/21/25	8/17/26	-	-	-

¹AUD in Million²AUD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
LONZA GROUP AG	34.28x	6.11x	18.18x	0.94%	50.47B
REVOLUTION MEDICINES, INC.	-21.19x	258.61x	-22.63x	-.--%	44.56B
IQVIA HOLDINGS INC.	33.71x	3.27x	14.1x	-.--%	43.08B
BEONE MEDICINES AG	48.04x	5.57x	30.46x	-.--%	41.7B
CELLTRION, INC.	28.96x	8.75x	22.11x	0.4%	33.21B
MEDPACE HOLDINGS, INC.	34.16x	5.6x	25.43x	-.--%	16.77B
EUROFINS SCIENTIFIC SE	24.12x	2.1x	9.08x	1.12%	14.58B
CHARLES RIVER LABORATORIES INTERNATIONAL, INC.	77.98x	4.1x	15.89x	-.--%	13.92B
Average	32.51x	36.76x	14.08x	0.31%	32.28B
Weighted average by Cap.	27.93x	49.08x	12.78x	0.3%