What is the intrinsic value of COHN?
As of 2025-08-23, the Intrinsic Value of Cohen & Company Inc (COHN) is
23.59 USD. This COHN valuation is based on the model Peter Lynch Fair Value.
With the current market price of 12.32 USD, the upside of Cohen & Company Inc is
91.44%.
Is COHN undervalued or overvalued?
Based on its market price of 12.32 USD and our intrinsic valuation, Cohen & Company Inc (COHN) is undervalued by 91.44%.
23.59 USD
Intrinsic Value
COHN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(3,653.68) - (559.98) |
(698.00) |
-5765.5% |
| DCF (Growth 10y) |
(509.93) - (2,260.17) |
(588.76) |
-4878.9% |
| DCF (EBITDA 5y) |
(456.81) - (470.90) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(470.35) - (494.07) |
(1,234.50) |
-123450.0% |
| Fair Value |
23.59 - 23.59 |
23.59 |
91.44% |
| P/E |
11.53 - 60.10 |
33.46 |
171.6% |
| EV/EBITDA |
(378.46) - (357.84) |
(369.53) |
-3099.5% |
| EPV |
(471.41) - (530.58) |
(501.00) |
-4166.5% |
| DDM - Stable |
2.27 - 14.28 |
8.27 |
-32.8% |
| DDM - Multi |
21.85 - 95.38 |
34.44 |
179.5% |
COHN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
25.26 |
| Beta |
0.98 |
| Outstanding shares (mil) |
2.05 |
| Enterprise Value (mil) |
885.26 |
| Market risk premium |
4.60% |
| Cost of Equity |
20.82% |
| Cost of Debt |
6.55% |
| WACC |
6.11% |