Latest SEC snapshot (2026-03-31) highlights Return On Equity -154.6%, Return On Assets -62.4%, and Operating Margin -1047.1%.
Valuation Snapshot
SEC-only DCF estimate using a normalized free cash flow base, cash, debt, and reported share count when available.
DCF value materially below priceOvervaluedLow confidence
-623%
fair value gap
Fair value per share
$7.52
Market price
$1.44
COCP - Local security
PEG ratio
n/a
Enterprise value
$110.75M
Equity value
$103.73M
DCF fair value scenarios
Bear
$5.49
Overvalued
Growth
1%
Discount
11%
Terminal
2%
Gap -481%
Base
$7.52
Overvalued
Growth
4%
Discount
10%
Terminal
2.5%
Gap -623%
Bull
$10.73
Overvalued
Growth
7%
Discount
9%
Terminal
3%
Gap -845%
Base growth: DCF Growth Assumption.
Key valuation metrics
EV/Revenue
57.0x
Local security market EV / SEC revenue
EV/EBITDA
n/a
Local security market EV / SEC EBITDA
Ebitda is unavailable or not positive
P/E
n/a
Local security market price / SEC EPS
Net income is unavailable or not positive
P/S
88.2x
Local security market cap / SEC revenue
P/B
4.8x
Local security market cap / SEC equity
PEG
n/a
P/E / DCF Growth Assumption
P/e or positive growth is unavailable
Core assumptions
Projection
5 years
FCF growth
4%
Discount rate
10%
Terminal growth
2.5%
SEC fact inputs
DCF base FCF
$7.6M
Trailing SEC FCF
Reported FCF
$7.6M
Net income
$8.83M
EBITDA
$8.99M
Cash
$7.02M
Debt
n/a
Equity
$4.12M
Shares
13,786,000
Data confidence notes
Dcf base free cash flow: dcf base starts from trailing sec free cash flow
Dcf base free cash flow: trailing free cash flow is not positive
Dcf confidence is low for this sec-only free cash flow estimate
Debt missing: equity value treats debt as 0
Base free cash flow is negative; dcf output is mechanically computed but high risk
Peg unavailable: earnings per share is not positive
Compare This Company Through SEC-backed Metrics
Use these links to compare COCP - Cocrystal Pharma, Inc. against other SEC filers on the same metric, then verify the company history from the paired facts page.
These supporting metrics stay fully source-backed for deeper research. Scan the latest value and reported period first, then open a metric page when you need the full filing trail.
This score is transparent and deterministic. We weight profitability, financial health, and growth metrics, then renormalize weights when SEC data is missing.
Metric
Weight
V1 threshold
ROIC
20
5% to 20%
ROE
15
8% to 25%
ROA
10
2% to 10%
Operating Margin
5
5% to 25%
Current Ratio
12
1.0x to 2.0x
Quick Ratio
8
0.8x to 1.5x
Debt to Equity
10
0.3x to 2.0x (lower is better)
Revenue YoY
10
-10% to +20%
Net Income YoY
10
-10% to +20%
How Calculated (standard_v1)
Metrics are computed with a market-consensus convention designed for cross-portal comparability.
TTM Operating Income / TTM Revenues
Current Assets / Current Liabilities (latest instant quarter)
(Current Assets - Inventory) / Current Liabilities; fallback: (Cash+Short-Term Investments + Accounts Receivable) / Current Liabilities
We use cookies and similar technologies to provide certain features, enhance
the user experience and, if you allow them, measure engagement and deliver
advertising. Analytics and marketing storage stay off until you grant
consent. By clicking on "Agree and continue", you declare your consent to
the use of the selected optional cookies.
Manage preferences
to update or revoke optional consent for future visits. For more information, see our
Privacy Policy
.