Codan Ltd (CDA) fair value: what the stock is really worth
As of Sep 23, 2026: fair value of Codan Ltd A$30.24, price A$53.10, upside -43.1%, quality 71 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Codan Ltd for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 24, 2026.
How to read this chart
60‑month range A$3.48 – A$53.10 · fair‑value band A$19.06 – A$39.02 · the A$53.10 price screens above the A$30.24 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 24, 2026.
Follow Codan in your weekly email
Every Wednesday you see whether Codan is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Codan Limited develops technology solutions for United Nations organizations, security and military agencies, government departments, corporates, individuals consumers, and small-scale miners. It operates through Communications and Metal Detection segments.
Show more
Codan Limited develops technology solutions for United Nations organizations, security and military agencies, government departments, corporates, individuals consumers, and small-scale miners. It operates through Communications and Metal Detection segments. The Communications segment designs, develops, manufactures, and markets communication equipment that consists of DTC radio solutions for the wireless transmission of video and other data applications; and Zetron communications solutions. The Metal Detection segment designs, develops, manufactures, and markets metal detection equipment, such as handheld metal detecting technologies for recreational, gold mining, demining, and military markets. The company sells its products through a network of dealers, distributors, and agents in Australia, Canada, Denmark, the United Kingdom, the United States, Brazil, India, Ireland, Mexico, Singapore, the United Arab Emirates, and internationally. Codan Limited was incorporated in 1959 and is headquartered in Mawson Lakes, Australia.
Stock analysis
Codan Ltd (CDA) currently trades at A$53.10, while our model-based Fair Value estimate is A$30.24, implying the stock looks roughly 75.6% overvalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of A$18.36 per share, and 0 of the 26 models we run sit above the A$53.10 price.
Bear case: the Dividend Discount group reads lowest at A$3.70, and 26 of the 26 models stay below the price. Evidence for this calculation is high.
Scenario range: A$19.06 (bear) to A$39.02 (bull), the price of A$53.10 sits above it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 71/100 (solid quality), in the Technology sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Codan Ltd reported revenue of A$674M in FY2025 versus A$437M in FY2021, a compound +11.4%/yr. Reported net income was A$103M in FY2025, compounding +3.5%/yr from FY2021.
Key figures
Market cap A$9.7B (≈ $6.8B) · P/E ratio 75.9 · P/S ratio 11.6 · EPS (TTM) A$0.7000 · Dividend yield 0.7% · Net margin 15.3% · Return on equity 24.4% · Return on assets (EBIT) 18.2%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 50 out of 100 (low confidence).
What moves the price
The share trades at its 52-week high and 98% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Technology peers we cover trades at −35% fair-value upside, at −43%, CDA screens richer than that median.
Fair Value models
The price assumes far more growth than our models allow for, so the models scatter widely (A$1.93 to A$19.84). Read the Fair Value as a cautious anchor, not a price target; the Growth Forecast section shows what the price assumes.
Bear A$19.06Fair Value A$30.24Bull A$39.02
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Based on fiscal year 2025 figures (about 12 months old). Earnings retained since then (A$0.3450 per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target.Evidence ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.100/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+22.5%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+10.0%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+14.1%
Start year 2020 (pandemic). Over 10 years: +16.7% a year
Revenue growth 25 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+8.5%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate.
+10.7%
Earnings growth per share plus dividend.
Earnings per share, growth per year+10.0%
Dividend (yield on the price)0.7%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.10% vs 23%, slowing
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.28% → 19%
Start year 2020 (pandemic)
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far and more than analysts expect.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+36.2%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+16.9%
Yearly sales growth analysts expect, extended to five years.
After inflation (Australia: IMF forecast 3.0% a year to 2030, 2.9% from 2016 to 2025) that is about +32.3% a year for the price and +13.5% for the forecasts.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Scientific & Technical Instruments · 164 stocks
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "Codan Ltd Fair Value". https://www.fairvalue-calculator.com/stock/CDA
Frequently asked questions
Is Codan Ltd (CDA) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of A$30.24 versus a price of A$53.10, about −43% upside (overvalued).
What is the fair value of CDA?
Our model-based fair value for Codan Ltd is A$30.24 (as of Sep 24, 2026), built from audited fundamentals. The current price: A$53.10.
What is the quality score of CDA?
Codan Ltd has a Quality Score of 71/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Codan Ltd (CDA)?
Our model-based price target is the fair value of A$30.24 (as of Sep 24, 2026) from 26 valuation models. Cautious scenario A$19.06, optimistic scenario A$39.02. It is a calculation from audited fundamentals, not an analyst target.
What is the Codan Ltd stock forecast for 2026?
Our models put fair value at A$30.24, about −43% upside versus a price of A$53.10 (overvalued). Cautious scenario A$19.06, optimistic scenario A$39.02. The calculation is refreshed regularly with new filings.
What is the revenue of Codan Ltd (CDA)?
Codan Ltd reported trailing-twelve-month revenue of about A$762M (latest available figure, as of Sep 24, 2026).
Does Codan Ltd pay a dividend?
Codan Ltd currently shows a dividend yield of about 0.67% relative to its recent price (as of Sep 24, 2026).
What growth is priced into Codan Ltd (CDA)?
For today's price to be fair in a discounted-cash-flow model, Codan Ltd would have to grow free cash flow by +36.2 % per year for five years (discount rate 10.4 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +14.1 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of CDA use?
Our models discount Codan Ltd at 10.4 %: a base by market capitalisation (mid), damped by beta 1.39, country premium for Australia. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Codan Ltd that is +36.2 % per year a year over ten years, using the same discount rate (10.4 %) and the same formula as our fair value.
How much growth has Codan Ltd (CDA) delivered so far?
Over the past 5 years revenue at Codan Ltd grew +14.1 % a year. The price currently implies +36.2 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Codan Ltd (CDA) growing?
The median revenue growth in the sector is +8.3 % a year. That is the yardstick for the growth priced into Codan Ltd (+36.2 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Codan Ltd (CDA)?
The free-cash-flow yield on the price is 1.43 %: that much free cash flow Codan Ltd produces per unit of market value. When it exceeds the discount rate of our models (10.4 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Codan Ltd (CDA)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Codan Ltd it is A$30.24 per share (as of Sep 24, 2026), against a price of A$53.10. It is the blended result of 26 valuation models (cash flow, earnings, asset, dividend).
Is Codan Ltd stock overvalued or undervalued in 2026?
As of Sep 24, 2026, CDA trades above its calculated fair value: price A$53.10, fair value A$30.24, a gap of about −43% (overvalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of CDA?
No. The price is what the market pays today (A$53.10); the fair value is what the company's own numbers justify (A$30.24). For Codan Ltd the two are A$22.86 per share apart. That gap is exactly why we show both numbers side by side.
How much is Codan Ltd worth?
The market values Codan Ltd at about A$9.7B (market capitalisation, as of Sep 24, 2026). Per share that is A$53.10; our models calculate a fair value of A$30.24 per share.
What do the bullish and bearish scenarios say about CDA?
Our models span a range for Codan Ltd: cautious scenario A$19.06, base A$30.24, optimistic A$39.02 per share (as of Sep 24, 2026, price A$53.10). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of CDA?
Codan Ltd trades at a price-to-earnings ratio of 75.9 (as of Sep 24, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of A$30.24 is built from several models across several years. Other multiples: PEG 1.1, P/B 13.0, P/S 8.9, EV/EBITDA 36.3.
What is the PEG ratio of CDA?
The PEG ratio of Codan Ltd is 1.10 (P/E divided by earnings growth, as of Sep 24, 2026). That is above 1, so the growth is already paid for in the price.
How solid is the balance sheet of Codan Ltd (CDA)?
Balance-sheet figures for Codan Ltd (as of Sep 24, 2026): return on equity 24.4%, debt of 0.23 per unit of equity. They feed the Quality Score of 71/100, which measures business quality independently of the share price.
How far is CDA from its 52-week high?
Codan Ltd trades at A$53.10, at its 52-week high of A$53.10 and 98% above the low of A$26.78 (as of Sep 23, 2026). Distance from the high says nothing about value: that is what the fair value of A$30.24 is for.
Which stocks are comparable to Codan Ltd?
From the same area (Technology) we also value Keysight Technologies, Inc, Garmin Ltd, Teledyne Technologies Incorporated, MKS Inc, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Codan Ltd stock attractive at the current price?
The data as of Sep 24, 2026: price A$53.10, calculated fair value A$30.24 (−43%), Quality Score 71/100, from 26 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of CDA calculated?
We run Codan Ltd through 26 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of A$30.24, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 14.1 % above its aggregate fair value. Codan Ltd itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Codan Ltd (CDA)?
The closing price on Sep 23, 2026 was A$53.10. Our model-based fair value is A$30.24, about −43% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Codan Ltd right now?
A high-quality business (quality 71/100), yet the market already pays well above fair value. Quality at a full price, with little margin of safety. The price sits above even our optimistic bull case (A$39.02). The favourable scenario is already priced in. A fairly wide model range (A$19.06 to A$39.02) leaves room in how you read the outcome.
Where does the earnings growth of Codan Ltd (CDA) come from?
Earnings per share at Codan Ltd grew +23.4 % a year from 2014 to 2025. Broken into its drivers: revenue per share +15.6 %, EBIT margin +4.5 %, tax rate −0.3 %, residual (interest, one-offs) +2.5 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Codan Ltd
How large is the market capitalisation of Codan Ltd (CDA)?
The market capitalisation of Codan Ltd is A$9.7B (≈ $6.8B). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Codan Ltd (CDA)?
The price-to-sales ratio of Codan Ltd is 11.6 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Codan Ltd (CDA)?
Earnings per share at Codan Ltd are A$0.7000 (price ÷ EPS = P/E 75.9). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Codan Ltd (CDA)?
The dividend yield of Codan Ltd is 0.7% (payout 50.7%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Codan Ltd (CDA)?
The net margin of Codan Ltd is 15.3% (fiscal year 2025). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Codan Ltd (CDA)?
The return on equity (ROE) of Codan Ltd is 24.4% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Codan Ltd (CDA)?
On an EBIT basis the return on assets of Codan Ltd is 18.2% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Codan Ltd (CDA)?
The operating margin of Codan Ltd is 25.3% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Codan Ltd (CDA)?
Revenue at Codan Ltd is growing +28.8% versus a year earlier (3y avg +10.0%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Codan Ltd (CDA)?
Earnings per share at Codan Ltd are growing +54.2% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Codan Ltd (CDA) carry?
The net debt of Codan Ltd is A$121M (fiscal year 2025, ≈ 0.9 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Codan Ltd in the live analysis
One click puts Codan Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
