US · CCOI
Cogent Communications Holdings, Inc.
- Sector
- Communication Services · Telecommunications Services
- Headquarters
- Washington, DC 20037
- Website
- cogentco.com
Price · as of 2025-12-31
$23.16
Market cap 921.51M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $36.75 | +58.68% |
| Intrinsic Value(DCF) | $8.88 | -61.66% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $10.11 | $38.00 | $25.46 | $4.46 | $3.91 |
| 2012 | $14.58 | $29.69 | $9.97 | $0.00 | $0.00 |
| 2013 | $20.81 | $77.48 | $17.32 | $0.00 | $21.44 |
| 2014 | $20.36 | $28.13 | $6.65 | $0.00 | $0.29 |
| 2015 | $22.60 | $23.33 | $3.27 | $0.00 | $1.55 |
| 2016 | $25.52 | $25.21 | $0.00 | $0.00 | $6.11 |
| 2017 | $29.88 | $34.61 | $2.13 | $0.00 | $2.14 |
| 2018 | $33.79 | $32.48 | $1.33 | $0.00 | $9.51 |
| 2019 | $62.94 | $49.45 | $0.00 | $0.00 | $10.64 |
| 2020 | $48.51 | $42.13 | $0.00 | $0.00 | $1.62 |
| 2021 | $49.58 | $37.18 | $0.14 | $0.00 | $12.21 |
| 2022 | $50.93 | $40.95 | $0.23 | $0.00 | $1.06 |
| 2023 | $60.07 | $481.35 | $29.66 | $89.73 | $1,684.15 |
| 2024 | $67.07 | $58.54 | $23.97 | $0.00 | $0.00 |
| 2025 | $22.19 | $36.75 | $0.00 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates Cogent Communications Holdings, Inc.'s (CCOI) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $36.75
- Current price
- $23.16
- AI upside
- +58.68%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$8.88
-61.66% upside
Graham-Dodd
—
— upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| CCOI | Cogent Communications Hol… | $23.16 | 921.51M | +59% | -62% | — | — | -34.55 | -16.66 | 1.09 | 20.31 | — | -2.00 | 17.49% | -10.64% | -18.67% | -38.72% | -3.07% | -0.98% | -45.91 | -0.64 | 2.04 | 1.73 | 14.61 | -1163.00% | -582.00% | -9481.00% | -0.99% | -0.05 | -0.42% | 0.00% | 0.00% | 0.00% | -36.51 | -358.24 | 3.88 | 0.17 |
| ATEX | Anterix Inc. | $36.91 | 691.43M | +290% | -59% | -85% | — | -45.44 | 3.30 | 85.69 | -9.79 | -185.56 | -7.14 | 100.00% | -194.23% | -188.56% | -7.16% | -10.49% | -3.46% | 0.03 | — | 2.23 | 2.11 | 0.87 | 2449.00% | 4390.00% | -29244.00% | -9.18% | -1.08 | -42.50% | 0.00% | 0.00% | 1.63% | -40.53 | -10.01 | 78.73 | 0.13 |
| ATNI | ATN International, Inc. | $28.82 | 439.72M | +49% | -74% | -70% | — | -8.97 | 0.58 | 0.39 | 6.27 | -22.89 | 0.80 | 56.64% | -0.11% | -3.63% | -6.18% | -0.04% | -1.81% | 1.42 | -0.02 | 1.16 | 0.81 | 4.29 | 3920.00% | -435.00% | -13284.00% | 5.94% | 0.48 | 1.50% | 5.13% | -46.10% | 8.63% | -1141.33 | 53.47 | 1.24 | 0.91 |
| CABO | Cable One, Inc. | $95.95 | 540.7M | +372% | +45% | — | — | -1.60 | 0.40 | 0.38 | 16.74 | — | -0.41 | 51.34% | 26.50% | -23.74% | -22.07% | 6.57% | -5.88% | 2.23 | 3.06 | 0.40 | 0.28 | 14.10 | -255000.00% | -495.00% | -2639.00% | 48.75% | 0.74 | 5.72% | 3.02% | -4.80% | 73.70% | 9.08 | 12.99 | 2.41 | 0.82 |
| CHTR | Charter Communications, I… | $234.63 | 30.36B | +6% | -50% | -64% | +19% | 5.46 | 1.96 | 0.57 | 6.04 | 153.89 | -0.39 | 46.32% | 24.33% | 9.10% | 36.45% | 9.21% | 3.79% | 6.05 | 2.64 | 0.39 | 0.31 | 4.56 | 355.00% | -56.00% | 3977.00% | 14.04% | 1.21 | 3.95% | 0.00% | 0.00% | 16.31% | 9.61 | 29.00 | 2.34 | 0.67 |
| IDT | IDT Corporation | $50.95 | 1.28B | +47% | -50% | -55% | -39% | 14.46 | 3.85 | 0.95 | 7.25 | 78.16 | 4.29 | 36.23% | 8.15% | 6.18% | 29.43% | 142.58% | 13.80% | 0.01 | — | 1.78 | 1.01 | -1.77 | 1850.00% | 213.00% | 7934.00% | 9.06% | 0.43 | 196.84% | 0.47% | 6.80% | 7.23% | 9.18 | 8.67 | 0.75 | 5.66 |
| IHS | IHS Holding Limited | $8.00 | 2.68B | +177% | -78% | — | +539% | -0.74 | -2.61 | 0.69 | -5.67 | — | -0.77 | 47.96% | 28.00% | -95.37% | 934.20% | 14.10% | -33.40% | -8.58 | 1.08 | 1.33 | 1.27 | -4.18 | -1737.00% | -1949.00% | 8073.00% | 38.82% | 1.05 | 13.54% | 0.00% | 0.00% | 41.87% | 9.41 | 9.79 | 2.63 | -1.28 |
| IRDM | Iridium Communications In… | $23.95 | 2.51B | +17% | -57% | — | -42% | 23.23 | 5.74 | 3.05 | 9.68 | 181.93 | 9.60 | 77.33% | 27.07% | 13.12% | 22.01% | 8.61% | 4.40% | 3.81 | 2.67 | 2.48 | 1.70 | 3.73 | 1277.00% | 493.00% | -205.00% | 11.29% | 3.58 | 13.58% | 2.37% | 55.00% | 11.25% | 18.31 | 14.41 | 4.96 | 1.27 |
| KT | KT Corporation | $23.81 | 11.53B | +77% | -43% | -69% | -75% | 29.89 | 0.75 | 0.46 | 4.41 | — | 0.85 | 34.62% | 3.06% | 1.78% | 2.47% | 2.48% | 0.96% | 0.72 | 2874.06 | 1.02 | 0.80 | 1.86 | -5280.00% | 55.00% | 6206.00% | 17.74% | 0.36 | 9.27% | 7.18% | 214.50% | 13.05% | 23.07 | 8.66 | 0.71 | 1.46 |
| LBRDA | Liberty Broadband Corpora… | $54.58 | 7.84B | +402% | — | — | — | -2.90 | 1.36 | — | -3.01 | — | -0.08 | 0.00% | — | — | -34.55% | -0.25% | -20.97% | 0.31 | -0.33 | 0.10 | 0.06 | -0.54 | -40773.00% | -10000.00% | 12867.00% | -4.21% | -0.33 | -3.14% | 0.00% | 0.00% | 25.43% | -262.73 | -28.92 | — | 1.99 |
| LBRDK | Liberty Broadband Corpora… | $54.61 | 7.84B | +402% | — | — | — | -2.91 | 1.36 | — | -3.01 | — | -0.08 | 0.00% | — | — | -34.55% | -0.25% | -20.97% | 0.31 | -0.33 | 0.10 | 0.06 | -0.54 | -40773.00% | -10000.00% | 12867.00% | -4.21% | -0.33 | -3.14% | 0.00% | 0.00% | 25.42% | -262.89 | -28.94 | — | 2.00 |
| LBRDP | Liberty Broadband Corpora… | $23.88 | 3.43B | +997% | — | — | — | -1.28 | 0.60 | — | -1.63 | — | -0.04 | 0.00% | — | — | -34.55% | -0.25% | -20.97% | 0.31 | -0.33 | 0.10 | 0.06 | -0.54 | -40773.00% | -10000.00% | 12867.00% | -9.52% | -0.33 | -3.14% | 0.00% | 0.00% | 57.53% | -142.33 | -15.67 | — | 1.16 |
| LBTYA | Liberty Global plc | $12.74 | 4.27B | -30% | +188% | — | — | -0.65 | 0.47 | 0.95 | 11.78 | — | 0.95 | 26.45% | 0.67% | -146.32% | -64.22% | 0.17% | -29.55% | 1.04 | 0.07 | 1.08 | 0.89 | 7.54 | -56478.00% | 1236.00% | -11094.00% | -2.66% | 0.39 | -0.65% | 0.00% | 0.00% | 4.16% | 387.15 | -102.61 | 2.59 | 0.77 |
| OOMA | Ooma, Inc. | $12.36 | 341.14M | +97% | -61% | -92% | — | -46.48 | 3.76 | 1.25 | 51.47 | -6.69 | 8.01 | 60.74% | -2.70% | -2.69% | -8.45% | -8.00% | -4.47% | 0.19 | — | 1.09 | 0.50 | -0.31 | 69511.00% | 850.00% | 22972.00% | 6.28% | 0.52 | 23.23% | 0.00% | 0.00% | 7.15% | -45.94 | 15.82 | 1.24 | 3.30 |
| SHEN | Shenandoah Telecommunicat… | $13.63 | 748.26M | +41% | -45% | -43% | — | — | 0.87 | 2.13 | 11.67 | — | 1.05 | 26.86% | -6.17% | -11.01% | 0.00% | -1.26% | 0.00% | 0.71 | -0.87 | 0.90 | 0.73 | 5.04 | -12006.00% | 908.00% | 784.00% | -36.22% | 0.76 | -20.01% | 0.84% | — | 0.84% | -60.90 | -4.86 | 3.75 | 0.59 |
| TIMB | TIM S.A. | $27.48 | 13.13B | +54% | -58% | — | -24% | 15.87 | 2.85 | 2.57 | 8.23 | 78.82 | 7.21 | 53.93% | 25.03% | 16.20% | 17.12% | 15.18% | 7.61% | 1.19 | 3.24 | 0.89 | 0.71 | 2.58 | 2013.00% | 462.00% | 1436.00% | 13.00% | 0.88 | 21.44% | 7.83% | 124.30% | 8.93% | 13.68 | 10.24 | 3.42 | 2.31 |
| TLK | Perusahaan Perseroan (Per… | $21.27 | 21.07B | +49% | -53% | — | -42% | 9.89 | 1.65 | 1.56 | 3.58 | — | 1.88 | 67.94% | 28.68% | 15.74% | 17.02% | 18.89% | 8.07% | 0.54 | 8.26 | 0.82 | 0.66 | 0.56 | -371.00% | 50.00% | 1839.00% | 13.65% | 0.80 | 17.88% | 7.56% | 74.80% | 7.56% | 6.41 | 8.63 | 1.84 | 2.50 |
About Cogent Communications Holdings, Inc.
Cogent Communications Holdings, Inc., through its subsidiaries, provides high-speed Internet access, private network, and data center colocation space services in North America, Europe, Asia, South America, Australia, and Africa. The company offers on-net Internet access and private network services to law firms, financial services firms, and advertising and marketing firms, as well as heath care providers, educational institutions and other professional services businesses, other Internet service providers, telephone companies, cable television companies, Web hosting companies, media service providers, mobile phone operators, content delivery network companies, and commercial content and application service providers. It also provides Internet access and private network services to customers that are not located in buildings directly connected to its network; and on-net services to customers located in buildings that are physically connected to its network. In addition, the company offers off-net services to corporate customers using other carriers' circuits to provide the last mile portion of the link from the customers' premises to the network. Further, it operates data centers that allow its customers to collocate their equipment and access the network. The company operates 54 data centers and provides facilities to 3,035 buildings and on-net services to 1,817 to multi-tenant office buildings. It serves primarily to small and medium-sized businesses, communications service providers, and other bandwidth-intensive organizations. Cogent Communications Holdings, Inc. was founded in 1999 and is headquartered in Washington, the District of Columbia.
- CEO
- David Schaeffer
- Employees
- 1.9K
- Beta
- 0.78
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($8.88 ÷ $23.16) − 1 = -61.66% (DCF, example).