EN DE

Compugen Ltd (CGEN) Fair Value & Analysis

Healthcare · US · Market cap $190M

CL Compugen Ltd logo Compugen Ltd CGEN · US
Price$2.41
Fair Value$5.63
Upside+133.6%
Quality78/100
Watch Compugen Ltd for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Highly profitable · 48.0% net margin
generates free cash flow
Ranks above peers (9/12)
Wide moat 88/100
Evidence: High Range $4.21 – $6.81 Share as image

Fair value as of: Jul 24, 2026

From 24 valuation models · updated 17 days ago

A strong business, screening 134% undervalued on our models.

What matters now

  • The rarer combination: high quality (78/100) AND below fair value. That earns a closer look rather than a quick verdict.
  • The price is below even our cautious bear case ($4.21). The market is more pessimistic than our downside scenario.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$8.83 $0.5300 Fair Value $5.63 Apr 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 24, 2026.

How to read this chart

60‑month range $0.5300 – $8.83 · fair‑value band $4.21 – $6.81 · the $2.41 price screens below the $5.63 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 24, 2026.

Full chart & analysis →

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

Analysis

Compugen Ltd (CGEN) currently trades at $2.41, while our model-based Fair Value estimate is $5.63, implying the stock looks roughly 133.6% undervalued today. The Quality Score stands at 78/100 (high quality), in the Healthcare 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.

Over the trailing twelve months, Compugen Ltd generated revenue of $72.7M at a net margin of 48.0%. Revenue declined 4.7% year over year. It earns a return on equity of 45.7%. The balance sheet holds a net cash position of $87.6M. Fundamentals as of Jul 24, 2026

Our scenario range runs from $4.21 (bear case) to $6.81 (bull case); at $2.41, the current price sits below 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. The share trades about 26% below its 52-week high and 86% above its 52-week low, currently above its 200-day average. For context, the median of 10 Healthcare peers we cover trades at -43% fair-value upside, at 134%, CGEN screens cheaper 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 $4.63 $6.89 $10.43 72
Growth-Adj P/E $12.15 $17.36 $22.57 68
Rev-Margin DCF $3.70 $5.41 $9.02 67
All 24 models by family
DCF Models
FCF DCF $4.88 $6.46 $11.06 38
Owner Earnings $5.13 $9.16 $16.19 31
5Y Revenue Exit $3.47 $4.85 $7.70 39
5Y EBITDA Exit $4.63 $7.20 $12.21 41
5Y P/E Exit $6.34 $13.07 $22.25 38
10Y Revenue Exit $3.93 $6.40 $7.65 36
10Y EBITDA Exit $4.71 $8.53 $14.95 37
10Y P/E Exit $5.78 $11.65 $21.30 35
Earnings-Based
Graham-Dodd $2.54 $17.72 $24.87 54
Lynch FV $9.15 $13.08 $17.00 50
PEG = 1.0 $9.15 $13.08 $17.00 46
EPV $3.09 $3.34 $3.55 59
Multiples
P/E Multiple $6.17 $8.22 $10.28 63
P/S Multiple $2.02 $2.69 $3.37 58
P/B Multiple $3.67 $4.89 $6.11 55
EV/EBIT $5.18 $6.59 $8.00 53
EV/EBITDA $4.49 $5.66 $6.84 54
EV/Revenue $2.57 $3.27 $3.96 43
Asset-Based
NCAV (Graham) $0.5400 $0.7300 $1.09 50
Growth DCF
Growth DCF $4.63 $6.89 $10.43 72
Rev-Margin DCF $3.70 $5.41 $9.02 67
Economic Profit
Residual Income $2.06 $2.91 $19.09 61
ROIC Compounder $3.21 $3.63 $4.04 67
Growth Earnings
Growth-Adj P/E $12.15 $17.36 $22.57 68

Widest divergence: Growth Earnings ($17.36) versus Asset-Based ($0.7300). Highest evidence: Growth DCF (72).

Notify me when CGEN reaches fair value

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

Key figures & financial health

Revenue (TTM) $72.7M
Revenue growth (YoY) -4.7%
Net margin 48.0%
Return on equity 45.7%
Free cash flow $31.3M FY2025
P/E ratio 5.3
More key figures
Operating margin -414%
EPS (TTM) $0.3800
Net cash $87.6M FY2025

Figures from reported company fundamentals · as of Jul 24, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 78/100

Of which business quality 75 · Market factors (momentum, volatility) 52

Profitability 80
Margins and returns on capital today
Quality Growth 100
Are margins and returns improving?
Cashflow 82
Earnings quality: real cash, not paper profit
Fin. Strength 80
Balance sheet, leverage, solvency risk
Investment 53
Disciplined investing over empire-building
Low Volatility 0
Calm price path (market factor)
Momentum 71
Price trend over the last 3–12 months (market factor)
52W Momentum 79
Distance to the 52-week high (market factor)
Net Issuance 44
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.

About the company

Compugen Ltd., a clinical-stage therapeutic discovery and development company, engages in the research, development, and commercialization of therapeutics and product candidates in Israel, the United States, and Europe.

Full company description

Compugen Ltd., a clinical-stage therapeutic discovery and development company, engages in the research, development, and commercialization of therapeutics and product candidates in Israel, the United States, and Europe. The company's pipeline consists of COM701, an immuno-oncology pipeline program with an anti-PVRIG antibody; COM902, a therapeutic anti-TIGIT antibody, are in Phase 1 clinical trials and have been evaluated for the treatment of solid tumors as a monotherapy and in combination of PVRIG/PD-1 and PVRIG/TIGIT, as well as PVRIG/PD-1/TIGIT blockade; Bapotulimab, a therapeutic antibody targeting ILDR2 that is evaluated in Phase I clinical trials in patients with naïve head and neck squamous cell carcinoma; and Rilvegostomig, a novel anti- PD-1/TIGIT bispecific antibody, which is in Phase III clinical study in patients with advanced or metastatic non-small cell lung cancer. Its preclinical therapeutic pipeline also includes early-stage immuno-oncology programs focused to address various mechanisms of immune resistance; and COM503, high affinity antibody, which blocks the interaction between IL-18 binding protein and IL-18. The company has collaboration agreement with Bristol-Myers Squibb to evaluate the safety and tolerability of COM701 in combination with Bristol-Myers Squibb's PD-1 immune checkpoint inhibitor Opdivo in patients with advanced solid tumors. It has license agreement with AstraZeneca for the development of bi-specific and multi-specific immuno-oncology antibody products; and Gilead Sciences, Inc. for the research, development, manufacturing, and commercialization of COM503 and other products. The company was incorporated in 1993 and is headquartered in Holon, Israel.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Compugen Ltd reported revenue of $72.8M in FY2025 versus $6.0M in FY2021, a compound +86.6%/yr. Reported net income was $35.3M in FY2025.

Growth Quality 91/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
$72.8M
Latest YoY
+161.1%
Avg. 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.
+113.3%
Avg. 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.
+105.2%
Avg. growth/yr (26Y) 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.
+12.7%
Revenue +86.6%/yr
FY21 $6.0M
FY22 $7.5M
FY23 $33.5M
FY24 $27.9M
FY25 $72.8M
Net income
FY21 −$32.9M
FY22 −$33.7M
FY23 −$18.8M
FY24 −$14.2M
FY25 $35.3M

Watch CGEN: 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). "Compugen Ltd Fair Value". https://www.fairvalue-calculator.com/stock/CGEN

Recent news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Biotechnology · 601 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 78 · Top 25%
Fair Value upside +134% · Top 25%
Return on equity (TTM) 46% · Top 25%
Return on assets 15% · Top 25%
Net margin (TTM) 48% · Top 25%
Revenue growth -5% · Below median

Valuation Multiples vs Biotechnology median · lower = cheaper

P/E (TTM) 5.3× · Cheaper than 75% of peers
P/B 1.85× · Pricier than median
P/S (TTM) 2.62× · Cheaper than median
P/FCF 6.1× · Pricier than median
EV/EBITDA 3.2× · Cheaper than 75% of peers
PEG 1.29× · Cheaper than median

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.

VALUE 100 · sector 0
FUTURE 0 · sector 0
PAST 100 · sector 0
HEALTH 0 · sector 98
DIVIDEND 0 · sector 23

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

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Biotechnology stocks, each showing price versus our Fair Value estimate (as of Jul 24, 2026).

Stock Price Fair Value vs Fair Value
Vertex Pharmaceuticals Incorporated VRTX $486.03 $278.78 -43%
Regeneron Pharmaceuticals, Inc REGN $664.45 $594.40 -11%
Samsung Biologics Co 207940 1,368,000 KRW 1,091,384 KRW -20%
Celltrion, Inc 068270 175,800 KRW 76,325 KRW -57%
WuXi Biologics (Cayman) Inc 2269 HK$39.54 HK$30.42 -23%
Innovent Biologics, Inc 1801 HK$86.70 HK$19.66 -77%
Sino Biopharmaceutical Limited 1177 HK$5.26 HK$3.36 -36%
ALTEOGEN Inc 196170 276,500 KRW 44,444 KRW -84%
RemeGen Co 688331 ¥134.02 ¥26.99 -80%
Biocon Limited BIOCON ₹440.70 ₹57.36 -87%

Compare Compugen Ltd with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Healthcare stocks →

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

Frequently asked questions

Is Compugen Ltd (CGEN) overvalued or undervalued?
As of Jul 24, 2026, our model estimates a fair value of $5.63 versus a price of $2.41, about +134% (undervalued).
What is the fair value of CGEN?
Our model-based fair value for Compugen Ltd is $5.63 (as of Jul 24, 2026), built from audited fundamentals. The current price is $2.41.
What is the quality score of CGEN?
Compugen Ltd has a Quality Score of 78/100. 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 Compugen Ltd (CGEN)?
Compugen Ltd reported trailing-twelve-month revenue of about $72.7M (latest available figure, as of Jul 24, 2026).
What is the net profit margin of CGEN?
The net profit margin of Compugen Ltd is about 48.0%, meaning it keeps roughly 48.0% of revenue as net income. Based on the latest reported figures.

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.

14 days Pro free · no card

Track Compugen Ltd and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.