Compugen (CGEN) Valuation & Financial Model
Interactive Discounted Cash Flow (DCF) model for Compugen (US:CGEN), trading at 2.33. In 2025, Compugen generated $72.76 Million in revenue and $31.33 Million in free cash flow. Explore projected intrinsic value assumptions based on institutional-grade macro metrics.
Valuation Methodology & Recent Performance
The financial model for Compugen is calculated using an institutional discounted cash flow (DCF) engine utilizing recent operational metrics:
- Current Price: 2.33
- Recent Revenue (2025): $72.76 Million
- Free Cash Flow (2025): $31.33 Million
- Discount Rate (WACC): Derived using the Risk-Free Rate (e.g., 10Y Gov Bond) plus an Equity Risk Premium based on market volatility and stock price variance.
- Terminal Value: Projected using a perpetual growth model bounded by long-term macroeconomic estimates.