As of 2025-05-14, the Intrinsic Value of Cochlear Ltd (COH.AX) is 135.31 AUD. This COH.AX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 269.06 AUD, the upside of Cochlear Ltd is -49.70%.
The range of the Intrinsic Value is 97.96 - 228.68 AUD
Based on its market price of 269.06 AUD and our intrinsic valuation, Cochlear Ltd (COH.AX) is overvalued by 49.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 97.96 - 228.68 | 135.31 | -49.7% |
| DCF (Growth 10y) | 125.41 - 282.56 | 170.67 | -36.6% |
| DCF (EBITDA 5y) | 201.48 - 292.20 | 221.52 | -17.7% |
| DCF (EBITDA 10y) | 223.50 - 348.62 | 256.92 | -4.5% |
| Fair Value | 70.37 - 70.37 | 70.37 | -73.85% |
| P/E | 129.46 - 166.66 | 146.40 | -45.6% |
| EV/EBITDA | 140.99 - 224.92 | 160.23 | -40.4% |
| EPV | 39.14 - 53.05 | 46.09 | -82.9% |
| DDM - Stable | 50.64 - 161.63 | 106.13 | -60.6% |
| DDM - Multi | 93.73 - 218.06 | 129.53 | -51.9% |
| Market Cap (mil) | 17,596.52 |
| Beta | 0.33 |
| Outstanding shares (mil) | 65.40 |
| Enterprise Value (mil) | 17,460.02 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.49% |
| Cost of Debt | 5.50% |
| WACC | 8.43% |