The Discounted Cash Flow (DCF) valuation of CogState Ltd (CGS.AX) is 1.20 AUD. With the latest stock price at 1.29 AUD, the upside of CogState Ltd based on DCF is -6.7%.
Based on the latest price of 1.29 AUD and our DCF valuation, CogState Ltd (CGS.AX) is a sell. selling CGS.AX stocks now will result in a potential gain of 6.7%.
| Range | Selected | |
| WACC / Discount Rate | 6.8% - 10.2% | 8.5% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 0.91 - 2.21 | 1.20 |
| Upside | -29.6% - 71.3% | -6.7% |