Subscribe

Cosmo Pharmaceuticals N.V. (CMOPF)

USD78.79 +2.54 (+3.33%)
IE OTC Healthcare Medical - Pharmaceuticals
Address Riverside 2 D02 KV60
Dublin, IE
CEO Giovanni di Napoli
IPO 2017-07-31
ISIN NL0011832936

Explore sections of this company profile

Also trades on London Stock Exchange · 0RGI.L (CHF) Other OTC · CMOPF (USD) Swiss Exchange · COPN.SW (CHF)
Description

Cosmo Pharmaceuticals N.V., a life sciences company, develops and manufactures pharmaceuticals and contracts for gastroenterology, dermatology, and health tech in Ireland and internationally. The company offers GI Genius, a computer-assisted system that uses artificial intelligence in real time to detect colorectal lesions; Winlevi, a prescription medicine used on the skin to treat acne vulgaris; Lialda/Mezavant/Mesavancol, a once-daily mesalamine tablet approved to help get active, mild to moderate ulcerative colitis into remission; Uceris/Cortiment, an oral tablet formulation that delivers budesonide directly to the lumen of the colon; Eleview, an injectable composition to allow endoscopists with excision of gastrointestinal lesions; Lumeblue, a diagnostic drug for the visualisation of colorectal lesions during colonoscopies; Aemcolo/Rifamycin, a pharmaceutical drug product in form of tablets that is approved for the treatment of travelers' diarrhoea; and Clascoterone, which is in phase-3 clinical trial for the treatment of male pattern hair loss. It is also developing novel UC treatment, which is in phase-2 clinical trial for the treatment of distal inflammatory bowel disease/distal ulcerative colitis/proctitis; BAD Treatment (CB-01-33), which is in phase-2 clinical trial for the treatment of colesevelam formulation/bile acid diarrhea; and CB-03-10, which is in phase-1 clinical trial for the treatment of oncology solid tumors, as well as provides Cosmo's AI technology, a GI Genius intelligent endoscopy system. The company was founded in 1997 and is headquartered in Dublin, Ireland.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
USD78.79 +2.54 (+3.33%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
388
Beta
1.48
Float Shares
8.12M
Free Float %
50.2%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-3.19% -5.13% -8.26% -33.24% +22.44% -24.70% +55.58% +79.63% +2.45% -37.67% -37.67%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Analyst Consensus (1 ratings, all time) Buy
Price Targets & DCF
Current price
78.79
DCF (Unlevered) 28.11 -64.3%
DCF (Levered) 39.20 -50.2%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Quality scores
Altman Z-Score
9.20
Safe zone
Piotroski F-Score
8 / 9
Strong
MOAT Score
3 / 10
No MOAT
Composite Rating
C+
Overall Score
2 / 5
Medium
DCF Score
3 / 5
Medium
ROE Score
1 / 5
Low
ROA Score
1 / 5
Low
D/E Score
4 / 5
High
P/E Score
1 / 5
Low
P/Book Score
2 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Medical - Pharmaceuticals: +7.8%
    -60.7% Q4'25: +6.9% (vs Q4'23)
  • EPS growth Medical - Pharmaceuticals: +20.2%
    -102.8% Q4'25: +75.0% (vs Q4'23)
  • FCF margin FCF growth · Medical - Pharmaceuticals: +43.3%
    -8.7% Q4'25: -27.1% (vs Q4'23)
  • EBIT margin Medical - Pharmaceuticals: +6.8%
    -10.0% Q4'25: -8.2% (vs Q4'23)
  • ROIC Medical - Pharmaceuticals: +6.1%
    -2.8% Q4'25: -4.7% (vs Q4'23)
  • Share dilution Medical - Pharmaceuticals: +0.0%
    -2.7% Q4'25: -0.6% (vs Q4'23)
  • Debt / EBITDA Net debt/EBITDA · Medical - Pharmaceuticals: 0.21×
    1.81× Q4'25: 0.49× (vs Q4'23)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (1.48) × ERP
WACC = 100% × Ke + 0% × Kd (4.3%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 28.11 Current price: 78.79
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
6 Rev. Ana.
1 EPS Ana.
Dec 2027
5 Rev. Ana.
1 EPS Ana.
Dec 2028
1 Rev. Ana.
1 EPS Ana.
Dec 2029
2 Rev. Ana.
1 EPS Ana.
Dec 2030
2 Rev. Ana.
1 EPS Ana.
Revenue
60.61M
est: 65.43M (-7.4%)
67.66M
est: 71.41M (-5.2%)
67.24M
est: 77.15M (-12.8%)
65.62M
est: 78.96M (-16.9%)
62.50M
est: 50.29M (+24.3%)
60.95M
est: 66.44M (-8.3%)
65.07M
est: 70.50M (-7.7%)
102.09M
est: 107.85M (-5.3%)
92.78M
est: 152.29M (-39.1%)
266.79M
est: 266.74M (+0.0%)
104.82M
est: 102.19M (+2.6%)
118.07M
103.13M – 177.66M
+15.5% YoY
136.67M
94.74M – 245.68M
+15.8% YoY
195.13M
149.82M – 327.11M
+42.8% YoY
279.31M
214.46M – 468.24M
+43.1% YoY
410.13M
314.90M – 687.54M
+46.8% YoY
EBITDA
262.97M
est: 22.16M (+1,086.5%)
28.44M
est: 24.19M (+17.6%)
-28.81M
est: 26.13M (-210.3%)
-12.33M
est: 26.74M (-146.1%)
-7.02M
est: 17.03M (-141.2%)
7.84M
est: 22.50M (-65.2%)
17.81M
est: 23.88M (-25.4%)
46.74M
est: 36.53M (+28.0%)
19.70M
est: 51.59M (-61.8%)
165.71M
est: 84.69M (+95.7%)
2.36M
est: 32.44M (-92.7%)
37.49M
32.74M – 56.41M
+15.5% YoY
43.39M
30.08M – 78.00M
+15.8% YoY
61.95M
47.57M – 103.85M
+42.8% YoY
88.68M
68.09M – 148.66M
+43.1% YoY
130.22M
99.98M – 218.29M
+46.8% YoY
EBIT
254.48M
est: 15.32M (+1,560.8%)
27.61M
est: 16.72M (+65.1%)
-32.35M
est: 18.07M (-279.1%)
-16.81M
est: 18.49M (-190.9%)
-12.78M
est: 11.78M (-208.5%)
1.80M
est: 15.56M (-88.4%)
11.10M
est: 16.51M (-32.8%)
33.63M
est: 25.26M (+33.2%)
6.15M
est: 35.66M (-82.8%)
153.42M
est: 55.55M (+176.2%)
-10.48M
est: 21.28M (-149.2%)
24.59M
21.48M – 37.00M
+15.5% YoY
28.46M
19.73M – 51.17M
+15.8% YoY
40.64M
31.20M – 68.13M
+42.8% YoY
58.17M
44.67M – 97.52M
+43.1% YoY
85.42M
65.58M – 143.20M
+46.8% YoY
Net Income
248.19M
est: 279.24M (-11.1%)
19.34M
est: 23.10M (-16.3%)
-32.45M
est: -37.65M (+13.8%)
-18.06M
est: -21.11M (+14.5%)
-24.49M
est: -27.59M (+11.2%)
-7.90M
est: -5.02M (-57.4%)
21.67M
est: 10.32M (+109.9%)
17.23M
est: 19.27M (-10.6%)
-4.93M
est: 31.29M (-115.8%)
133.24M
est: 127.29M (+4.7%)
-3.63M
est: -243.7K (-1,389.9%)
10.38M
7.24M – 19.50M
+4,358.0% YoY
38.31M
26.74M – 71.99M
+269.2% YoY
52.30M
36.51M – 98.28M
+36.5% YoY
110.44M
77.10M – 207.55M
+111.2% YoY
331.28M
231.28M – 622.58M
+200.0% YoY
SGA
2.28M
est: 3.10M (-26.4%)
3.80M
est: 3.38M (+12.4%)
15.86M
est: 3.65M (+334.3%)
18.24M
est: 3.74M (+388.0%)
9.86M
est: 2.38M (+313.9%)
4.48M
est: 3.15M (+42.5%)
2.81M
est: 3.34M (-15.9%)
3.55M
est: 5.11M (-30.5%)
5.33M
est: 7.21M (-26.1%)
7.41M
est: 22.43M (-66.9%)
26.96M
est: 8.59M (+213.8%)
9.93M
8.67M – 14.94M
+15.5% YoY
11.49M
7.97M – 20.66M
+15.8% YoY
16.41M
12.60M – 27.50M
+42.8% YoY
23.48M
18.03M – 39.37M
+43.1% YoY
34.48M
26.48M – 57.81M
+46.8% YoY
EPS
17.60
est: 17.01 (+3.5%)
1.37
est: 1.41 (-2.6%)
-2.19
est: -2.29 (+4.5%)
-1.20
est: -1.29 (+6.7%)
-1.67
est: -1.68 (+0.6%)
-0.55
est: -0.31 (-79.9%)
1.29
est: 0.63 (+105.1%)
1.05
est: 1.17 (-10.5%)
-0.31
est: 1.91 (-116.3%)
8.15
est: 7.97 (+2.2%)
-0.23
est: -0.02 (-1,407.4%)
0.65
0.45 – 1.22
+4,358.0% YoY
2.40
1.67 – 4.51
+269.2% YoY
3.27
2.29 – 6.15
+36.5% YoY
6.92
4.83 – 13.00
+111.2% YoY
20.74
14.48 – 38.99
+200.0% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-28 C+ 2/5 3/5 1/5 1/5 4/5 1/5 2/5
2026-05-27 C+ 2/5 3/5 1/5 1/5 4/5 1/5 2/5
2026-05-26 C+ 2/5 3/5 1/5 1/5 4/5 1/5 2/5
2026-05-22 C+ 2/5 3/5 1/5 1/5 4/5 1/5 2/5
2026-05-21 C+ 2/5 3/5 1/5 1/5 4/5 1/5 2/5
2026-05-19 C+ 2/5 3/5 1/5 1/5 4/5 1/5 2/5
2026-05-18 C+ 2/5 3/5 1/5 1/5 4/5 1/5 2/5
2026-05-15 C+ 2/5 3/5 1/5 1/5 4/5 1/5 2/5
2026-05-14 C+ 2/5 3/5 1/5 1/5 4/5 1/5 2/5
2026-05-13 C+ 2/5 3/5 1/5 1/5 4/5 1/5 2/5
2026-05-11 C+ 2/5 3/5 1/5 1/5 4/5 1/5 2/5
2026-05-08 C 2/5 3/5 1/5 1/5 3/5 1/5 2/5
2026-05-06 C 2/5 3/5 1/5 1/5 3/5 1/5 2/5
2026-05-05 C 2/5 3/5 1/5 1/5 3/5 1/5 2/5
2026-05-04 C 2/5 3/5 1/5 1/5 3/5 1/5 2/5
2026-05-01 C 2/5 3/5 1/5 1/5 3/5 1/5 2/5
2026-04-30 C 2/5 3/5 1/5 1/5 3/5 1/5 2/5
2026-04-29 C 2/5 3/5 1/5 1/5 3/5 1/5 2/5
2026-04-28 C 2/5 3/5 1/5 1/5 3/5 1/5 2/5
2026-04-27 C 2/5 3/5 1/5 1/5 3/5 1/5 2/5
2026-04-24 C 2/5 3/5 1/5 1/5 3/5 1/5 2/5
2026-04-23 C 2/5 3/5 1/5 1/5 2/5 1/5 2/5
2026-04-22 C 2/5 3/5 1/5 1/5 2/5 1/5 2/5
2026-04-21 C 2/5 3/5 1/5 1/5 2/5 1/5 2/5
2026-04-20 C 2/5 3/5 1/5 1/5 2/5 1/5 2/5
2026-04-17 C 2/5 3/5 1/5 1/5 2/5 1/5 2/5
2026-04-16 C 2/5 3/5 1/5 1/5 2/5 1/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
191.47M
OE per share TTM
11.77
Owner's Yield
11.97%
Maintenance CapEx ratio
Maint CapEx / Avg PPE
27.6%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock

This company is not held by any ETF in our universe.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
-32.3K
Shares Outstanding
16.19M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Giovanni Di Napoli Chief Executive Officer & Director 2M male
Alessandro E. Della Cha Non Executive Chairman 474.3K male
Niall Donnelly Executive Vice President of Corporate Governance, Chief Sustainability Officer & Executive Director 469.3K male
Mauro Severino Ajani Founder & Non-Executive Director 58.3K male
Luigi Longo Chief Scientific Officer male
Federico Sommariva Chief Legal Counsel male
Ngo Dinh Nhan President of Cosmo Intelligent Medical Devices male
Davide Malavasi Qualified Person & Technical Director male
Silvia Miliani Chief HR Officer female
Svetlana Sigalova Chief Financial Officer female
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits