Codan Valuation
Is CDA undervalued compared to its fair value, analyst forecasts and its price relative to the market?
Valuation Score
4/6Valuation Score 4/6
Below Fair Value
Significantly Below Fair Value
Price-To-Earnings vs Peers
Price-To-Earnings vs Industry
Price-To-Earnings vs Fair Ratio
Analyst Forecast
Share Price vs Fair Value
What is the Fair Price of CDA when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.
Below Fair Value: CDA (A$15.89) is trading below our estimate of fair value (A$26.92)
Significantly Below Fair Value: CDA is trading below fair value by more than 20%.
Key Valuation Metric
Which metric is best to use when looking at relative valuation for CDA?
Key metric: As CDA is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.
| What is CDA's PE Ratio? | |
|---|---|
| PE Ratio | 35.4x |
| Earnings | AU$81.39m |
| Market Cap | AU$2.88b |
| Key Statistics | |
|---|---|
| Enterprise Value/Revenue | 5.5x |
| Enterprise Value/EBITDA | 24.5x |
| PEG Ratio | 2x |
Price to Earnings Ratio vs Peers
How does CDA's PE Ratio compare to its peers?
| Company | Forward PE | Estimated Growth | Market Cap |
|---|---|---|---|
| Peer Average | 114.5x | ||
DDR Dicker Data | 19x | 9.3% | AU$1.5b |
TZL TZ | 187.1x | n/a | AU$18.6m |
AD8 Audinate Group | 73x | 25.0% | AU$746.7m |
600654 China Security | 179x | n/a | CN¥12.5b |
CDA Codan | 35.4x | 17.4% | AU$2.9b |
Price-To-Earnings vs Peers: CDA is good value based on its Price-To-Earnings Ratio (35.4x) compared to the peer average (114.5x).
Price to Earnings Ratio vs Industry
How does CDA's PE Ratio compare vs other companies in the Global Electronic Industry?
| 50 Companies | Price / Earnings | Estimated Growth | Market Cap |
|---|---|---|---|
| 50 Companies | Estimated Growth | Market Cap | |
|---|---|---|---|
Price-To-Earnings vs Industry: CDA is expensive based on its Price-To-Earnings Ratio (35.4x) compared to the Global Electronic industry average (23.6x).
Price to Earnings Ratio vs Fair Ratio
What is CDA's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.
| Fair Ratio | |
|---|---|
| Current PE Ratio | 35.4x |
| Fair PE Ratio | 38.8x |
Price-To-Earnings vs Fair Ratio: CDA is good value based on its Price-To-Earnings Ratio (35.4x) compared to the estimated Fair Price-To-Earnings Ratio (38.8x).
Analyst Price Targets
What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?
| Date | Share Price | Average 1Y Price Target | Dispersion | High | Low | 1Y Actual price | Analysts |
|---|---|---|---|---|---|---|---|
| Current | AU$15.89 | AU$15.53 -2.2% | 15.7% | AU$18.14 | AU$10.60 | n/a | 6 |
| Nov ’25 | AU$15.72 | AU$15.53 -1.2% | 15.7% | AU$18.14 | AU$10.60 | n/a | 6 |
| Oct ’25 | AU$16.33 | AU$15.26 -6.6% | 17.0% | AU$18.14 | AU$10.60 | n/a | 5 |
| Sep ’25 | AU$15.48 | AU$14.72 -4.9% | 14.9% | AU$16.85 | AU$10.60 | n/a | 5 |
| Aug ’25 | AU$12.81 | AU$11.42 -10.9% | 8.7% | AU$13.10 | AU$10.60 | n/a | 4 |
| Jul ’25 | AU$11.81 | AU$11.42 -3.3% | 8.7% | AU$13.10 | AU$10.60 | n/a | 4 |
| Jun ’25 | AU$10.91 | AU$10.58 -3.1% | 2.1% | AU$10.83 | AU$10.22 | n/a | 4 |
| May ’25 | AU$10.63 | AU$10.58 -0.5% | 2.1% | AU$10.83 | AU$10.22 | n/a | 4 |
| Apr ’25 | AU$10.87 | AU$10.58 -2.7% | 2.1% | AU$10.83 | AU$10.22 | n/a | 4 |
| Mar ’25 | AU$10.30 | AU$10.58 +2.7% | 2.1% | AU$10.83 | AU$10.22 | n/a | 4 |
| Feb ’25 | AU$8.03 | AU$8.81 +9.7% | 5.5% | AU$9.35 | AU$8.17 | n/a | 4 |
| Jan ’25 | AU$8.55 | AU$8.81 +3.0% | 5.5% | AU$9.35 | AU$8.17 | n/a | 4 |
| Dec ’24 | AU$8.90 | AU$8.66 -2.7% | 4.6% | AU$9.35 | AU$8.17 | n/a | 5 |
| Nov ’24 | AU$7.73 | AU$8.56 +10.7% | 4.1% | AU$9.10 | AU$8.17 | AU$15.72 | 5 |
| Oct ’24 | AU$7.90 | AU$8.19 +3.6% | 1.9% | AU$8.46 | AU$8.00 | AU$16.33 | 5 |
| Sep ’24 | AU$7.85 | AU$8.19 +4.3% | 1.9% | AU$8.46 | AU$8.00 | AU$15.48 | 5 |
| Aug ’24 | AU$7.51 | AU$6.58 -12.4% | 14.8% | AU$8.46 | AU$5.85 | AU$12.81 | 5 |
| Jul ’24 | AU$8.03 | AU$6.58 -18.1% | 14.8% | AU$8.46 | AU$5.85 | AU$11.81 | 5 |
| Jun ’24 | AU$7.00 | AU$6.19 -11.6% | 20.0% | AU$8.46 | AU$4.25 | AU$10.91 | 6 |
| May ’24 | AU$7.16 | AU$5.73 -19.9% | 13.6% | AU$6.50 | AU$4.25 | AU$10.63 | 5 |
| Apr ’24 | AU$5.44 | AU$5.73 +5.4% | 13.6% | AU$6.50 | AU$4.25 | AU$10.87 | 5 |
| Mar ’24 | AU$5.64 | AU$6.96 +23.3% | 40.6% | AU$13.06 | AU$4.25 | AU$10.30 | 6 |
| Feb ’24 | AU$5.42 | AU$6.45 +18.9% | 47.3% | AU$13.06 | AU$4.10 | AU$8.03 | 6 |
| Jan ’24 | AU$4.10 | AU$6.03 +47.0% | 52.7% | AU$13.06 | AU$4.10 | AU$8.55 | 6 |
| Dec ’23 | AU$4.05 | AU$6.03 +48.8% | 52.7% | AU$13.06 | AU$4.10 | AU$8.90 | 6 |
| Nov ’23 | AU$4.03 | AU$6.03 +49.5% | 52.7% | AU$13.06 | AU$4.10 | AU$7.73 | 6 |
Analyst Forecast: Target price is lower than the current share price.
Discover undervalued companies
Dicker Data
AU$1.5b
Engages in the wholesale distribution of computer hardware, software, cloud, access control, surveillance, and technologies in Australia and New Zealand.
DDR
AU$8.43
7D
-5.6%
1Y
-24.9%
Ambertech
AU$15.3m
Operates as a technology equipment distribution company in Australia and New Zealand.
AMO
AU$0.13
7D
-21.2%
1Y
-45.8%
BirdDog Technology
AU$10.2m
Develops and manufactures hardware and software video technology solutions in North America, Europe, the United Kingdom, the Asia Pacific, and Latin America.
BDT
AU$0.068
7D
6.3%
1Y
-32.0%