CCOI
Cogent Communications Holdings Inc
Price:  
77.50 
USD
Volume:  
332,066.00
United States | Diversified Telecommunication Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CCOI Intrinsic Value

-42.20 %
Upside

As of 2024-02-23, the Intrinsic Value of Cogent Communications Holdings Inc (CCOI) is 44.83 USD. This CCOI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 77.50 USD, the upside of Cogent Communications Holdings Inc is -42.20%.

The range of the Intrinsic Value is 18.46 - 152.88 USD

77.50 USD
Stock Price
44.83 USD
Intrinsic Value
Intrinsic Value Details

CCOI Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 18.46 - 152.88 44.83 -42.2%
DCF (Growth 10y) 26.63 - 170.43 55.04 -29.0%
DCF (EBITDA 5y) 22.45 - 94.90 50.41 -35.0%
DCF (EBITDA 10y) 29.57 - 108.79 59.19 -23.6%
Fair Value 552.35 - 552.35 552.35 612.70%
P/E 11.43 - 361.01 133.22 71.9%
EV/EBITDA 48.24 - 710.31 259.97 235.4%
EPV 8.58 - 22.79 15.68 -79.8%
DDM - Stable 205.60 - 806.50 506.05 553.0%
DDM - Multi 11.64 - 35.37 17.50 -77.4%

CCOI Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,768.05
Beta 0.92
Outstanding shares (mil) 48.62
Enterprise Value (mil) 5,161.35
Market risk premium 4.60%
Cost of Equity 8.99%
Cost of Debt 5.55%
WACC 7.66%