Cohen & Co Inc. (COHN)
Security Brokers, Dealers & Flotation Companies · Financial Services · $216M
Intrinsic Value (Consensus)
$79.30
Current Price
$87.00
Margin of Safety
-8.9%
8.9% Above Intrinsic Value
Value: $79
Price: $87
Valuation Model Estimates
Current Price: $87.00
DCF (Discounted Cash Flow)
$165.73
Graham Number
$44.92
Earnings Power Value
$42.23
Relative Value (P/E)
$87.00
Dividend Discount Model
$56.60
Consensus Value
$79.30
Model Assumptions
Discount Rate
10.3%
Growth Rate
5.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $4.35
- EPS (Forward)
- $4.57
- Book Value
- $20.62
- P/E Ratio
- 20.0
- Forward P/E
- 19.0
- PEG Ratio
- —
- ROE
- 28.3%
- Debt/Equity
- 64%
- Revenue Growth
- 246.2%
- Earnings Growth
- 5.0%
- Dividend Yield
- 3.4%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance