EN DE

Cohen Dev (CDEV) Fair Value & Analysis

Industrials · Il · Market cap 1.1B ILA

CD Cohen Dev CDEV · TA
Price158.50 ILA
Fair Value200.04 ILA
Upside+26.2%
Quality57/100
Watch Cohen Dev for free, get notified when fair value or trend changes. Watch for free

Strengths

Trades 21% below our fair value of 200.04 ILA
Healthy Growth (revenue 5y +17.4 %/yr)
Highly profitable · 115.0% net margin
Low debt · generates free cash flow

Risks

!Mixed vs. peers (8/14)
!Moderate moat 63/100
!The models disagree: range 138.35 ILA to 391.50 ILA
Healthy Growth (revenue 5y +17.4 %/yr)
Highly profitable · 115.0% net margin
Low debt · generates free cash flow
Mixed vs. peers (8/14)
Moderate moat 63/100
Evidence: High Range 138.35 ILA – 391.50 ILA Share as image

Fair value as of: Aug 27, 2026

From 11 valuation models · updated today

Fair value updated Aug 27, 2026, revised from 201.74 ILA to 200.04 ILA (−0.8%) since Aug 20, 2026. Share price −7.8% over the past month.

A solid business, trading 21% below our fair value.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

Track Cohen Dev and get told automatically when its fair value or trend turns, plus fair value for all 35,000+ stocks. 14 days of Pro free, no card. Track it free

What matters now

  • The model range is unusually wide (138.35 ILA to 391.50 ILA). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • Solid quality (57/100) at a price below fair value, the discount is the argument here, not the business quality.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

222.32 ILA 44.13 ILA Fair Value 200.04 ILA Apr 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 27, 2026.

How to read this chart

60‑month range 44.13 ILA – 222.32 ILA · fair‑value band 138.35 ILA – 391.50 ILA · the 158.50 ILA price screens below the 200.04 ILA fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 27, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Cohen Dev (CDEV) currently trades at 158.50 ILA, while our model-based Fair Value estimate is 200.04 ILA, implying the stock looks roughly 26.2% undervalued today. The Quality Score stands at 57/100 (solid quality), in the Industrials sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Trailing-twelve-month revenue stands at 26.0M ILA. Revenue declined 23.0% year over year. It earns a return on equity of 55.4%. The balance sheet holds a net cash position of 35.2M ILA. Fundamentals as of Aug 27, 2026

Our scenario range runs from 138.35 ILA (bear case) to 391.50 ILA (bull case); at 158.50 ILA, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. For context, the median of 10 Industrials peers we cover trades at 28% fair-value upside, at 26%, CDEV screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model 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
Highest evidence
Growth DCF 38.81 ILA 65.80 ILA 102.88 ILA 80
Residual Income 26.71 ILA 33.68 ILA 184.96 ILA 76
Gordon GGM 25.36 ILA 45.70 ILA 62.91 ILA 70
All 11 models by family
DCF Models
5Y P/E Exit 47.59 ILA 87.22 ILA 135.15 ILA 38
10Y P/E Exit 44.19 ILA 78.08 ILA 130.59 ILA 35
Earnings-Based
Graham-Dodd 32.76 ILA 187.66 ILA 260.94 ILA 54
Lynch FV 52.84 ILA 75.49 ILA 98.13 ILA 50
Dividend Discount
Gordon GGM 25.36 ILA 45.70 ILA 62.91 ILA 70
DDM Multi-Stage 25.36 ILA 41.74 ILA 48.82 ILA 61
Multiples
P/E Multiple 50.58 ILA 67.44 ILA 84.30 ILA 63
P/B Multiple 12.91 ILA 17.21 ILA 21.52 ILA 55
Asset-Based
NCAV (Graham) 4.78 ILA 6.41 ILA 9.56 ILA 50
Growth DCF
Growth DCF 38.81 ILA 65.80 ILA 102.88 ILA 80
Economic Profit
Residual Income 26.71 ILA 33.68 ILA 184.96 ILA 76

Widest divergence: DCF Models (78.08 ILA) versus Asset-Based (6.41 ILA). Highest evidence: Growth DCF (80).

Notify me when CDEV reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

P/E ratio 11.6 as of Aug 27, 2026
P/S ratio 46.4 TTM
Dividend yield 0.0% payout 0.2%
Net margin 115% TTM
Return on equity 55.4% TTM
Return on assets 22.7% TTM
More key figures
Profitability
Operating margin 81.4% TTM
EPS (TTM) 13.65 ILA
Growth
Revenue (TTM) 26.0M ILA TTM
Revenue growth (YoY) -23.0% 3y avg +11.0%
EPS growth (YoY) -36.1%
Balance sheet & cash flow
Free cash flow 21.9M ILA FY2025
Net cash 35.2M ILA FY2025

Figures from reported company fundamentals · as of Aug 27, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 57/100

Of which business quality 62 · Market factors (momentum, volatility) 40

Profitability 79
Margins and returns on capital today
Quality Growth 22
Are margins and returns improving?
Cashflow 77
Earnings quality: real cash, not paper profit
Fin. Strength 100
Balance sheet, leverage, solvency risk
Investment 33
Disciplined investing over empire-building
Low Volatility 81
Calm price path (market factor)
Momentum 27
Price trend over the last 3–12 months (market factor)
52W Momentum 17
Distance to the 52-week high (market factor)
Net Issuance 21
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

Cohen Development Gas & Oil Ltd. engages in exploration, development, production and marketing of oil, natural gas, and condensate in Israel, Cyprus, Morocco, and Bulgaria. The company was incorporated in 1958 and is based in Bnei Brak, Israel.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Cohen Dev reported revenue of 30.0M ILA in FY2025 versus 16.5M ILA in FY2021, a compound +16.1%/yr. Reported net income was 34.3M ILA in FY2025, compounding +20.0%/yr from FY2021.

Growth Quality 100/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
30.0M ILS
Latest YoY
+2.1%
Avg. revenue growth/yr (3Y) 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.
+11.0%
Avg. revenue growth/yr (5Y) 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.
+17.4%
Avg. revenue growth/yr (18Y) 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.
+5.2%
Value creation/yr (5Y) Earnings growth per share (CAGR 5 years, EBIT basis) plus dividend yield: value created per share and year.
+25.3% (25.3 + 0.0)
Revenue +16.1%/yr
FY21 16.5M ILA
FY22 21.9M ILA
FY23 26.5M ILA
FY24 29.3M ILA
FY25 30.0M ILA
Net income +20.0%/yr
FY21 16.6M ILA
FY22 15.5M ILA
FY23 22.1M ILA
FY24 21.9M ILA
FY25 34.3M ILA
Character of growth · EPS growth decomposed (2014-2025) +21.1 % p.a.
Revenue per share +18.3 pp

of which total revenue +18.0 pp · buybacks/dilution +0.3 pp

EBIT margin −0.4 pp
Tax rate +0.9 pp
Residual (interest, one-offs) +2.4 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

Watch CDEV: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

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). "Cohen Dev Fair Value". https://www.fairvalue-calculator.com/stock/CDEV

Peer Group

Conglomerates · 388 stocks

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.

Quality Score 57 · Above median
Fair Value upside +26% · Above median
Return on equity (TTM) 55% · Top 25%
Return on assets 23% · Top 25%
Net margin (TTM) 115% · Top 25%
Operating margin (TTM) 81% · Top 25%
Revenue growth -23% · Bottom 25%
Dividend yield (TTM) 0.0% · Bottom 25%
Debt / equity 0.04× · Lower than median

Valuation Multiples vs Conglomerates median · lower = cheaper

P/E (TTM) 11.6× · Cheaper than median
P/B 5.59× · Pricier than 75% of peers
P/S (TTM) 14.62× · Pricier than 75% of peers
P/FCF 17.4× · Pricier than 75% of peers
EV/EBITDA 15.6× · Pricier than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE68 · sector 29
FUTURE0 · sector 17
PAST100 · sector 18
HEALTH98 · sector 89
DIVIDEND0 · sector 40

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

Similar stocks

10 more Conglomerates stocks, each showing price versus our Fair Value estimate (as of Aug 27, 2026).

Stock Price Fair Value vs Fair Value
ITOCHU Corporation ITOCHU19 7.20 THB 14.40 THB +100%
3M Company MMM $183.78 $76.87 -58%
Honeywell International Inc HON $235.34 $218.95 -7%
CITIC Limited 0267 HK$13.02 HK$26.04 +100%
Poste Italiane S.p.A PST €26.98 €9.10 -66%
Swire Pacific Limited 0019 HK$102.90 HK$35.70 -65%
CK Hutchison Holdings 0001 HK$71.25 HK$101.85 +43%
SK Inc 034730 553,000 KRW 615,077 KRW +11%
PT Astra International Tbk, ASII 4,790 IDR 9,580 IDR +100%
Jardine Matheson Holdings J36 $61.93 $79.11 +28%

Compare Cohen Dev with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Discover undervalued stocks

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Fama-French 3-Factor Model Calculator Run the Fama-French 3-factor model in seconds: expected return from the market, size and value factors - free, with formula, betas and an example. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is Cohen Dev (CDEV) overvalued or undervalued?
As of Aug 27, 2026, our model estimates a fair value of 200.04 ILA versus a price of 158.50 ILA, about +26% (undervalued).
What is the fair value of CDEV?
Our model-based fair value for Cohen Dev is 200.04 ILA (as of Aug 27, 2026), built from audited fundamentals. The current price: 158.50 ILA.
What is the quality score of CDEV?
Cohen Dev has a Quality Score of 57/100. 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 revenue of Cohen Dev (CDEV)?
Cohen Dev reported trailing-twelve-month revenue of about 26.0M ILS (latest available figure, as of Aug 27, 2026).
What is the net profit margin of CDEV?
The net profit margin of Cohen Dev is about 115.0%, meaning it keeps roughly 115.0% of revenue as net income. Based on the latest reported figures.
Does Cohen Dev pay a dividend?
Cohen Dev currently shows a dividend yield of about 0.02% relative to its recent price (as of Aug 27, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

Free · no account needed

Watch Cohen Dev in the live analysis

One click puts Cohen Dev 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.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.