The Discounted Cash Flow (DCF) valuation of Cambridge Cognition Holdings PLC (COG.L) is (21.92) GBP. With the latest stock price at 34.50 GBP, the upside of Cambridge Cognition Holdings PLC based on DCF is -163.5%.
Based on the latest price of 34.50 GBP and our DCF valuation, Cambridge Cognition Holdings PLC (COG.L) is a sell. selling COG.L stocks now will result in a potential gain of 163.5%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 19.5% | 12.7% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (206.89) - (13.02) | (21.92) |
| Upside | -699.7% - -137.7% | -163.5% |