As of 2024-12-14, the Intrinsic Value of Cogent Communications Holdings Inc (CCOI) is
256.87 USD. This CCOI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 77.29 USD, the upside of Cogent Communications Holdings Inc is
232.30%.
The range of the Intrinsic Value is 199.50 - 356.01 USD
256.87 USD
Intrinsic Value
CCOI Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
199.50 - 356.01 |
256.87 |
232.3% |
| DCF (Growth 10y) |
238.34 - 414.90 |
303.32 |
292.4% |
| DCF (EBITDA 5y) |
468.97 - 927.65 |
715.08 |
825.2% |
| DCF (EBITDA 10y) |
456.50 - 943.59 |
699.56 |
805.1% |
| Fair Value |
20.09 - 20.09 |
20.09 |
-74.00% |
| P/E |
43.99 - 310.92 |
160.75 |
108.0% |
| EV/EBITDA |
4.60 - 969.89 |
460.77 |
496.2% |
| EPV |
4.24 - 21.41 |
12.82 |
-83.4% |
| DDM - Stable |
5.12 - 12.05 |
8.59 |
-88.9% |
| DDM - Multi |
310.69 - 444.78 |
359.19 |
364.7% |
CCOI Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,788.76 |
| Beta |
0.24 |
| Outstanding shares (mil) |
49.02 |
| Enterprise Value (mil) |
5,431.96 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.99% |
| Cost of Debt |
6.78% |
| WACC |
7.74% |