Coop Pank AS (OTSE:CPA1T) Beneish M-Score: -3.15 (As of Jul. 28, 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

OTSE:CPA1T Coop Pank AS OTSE:CPA1T
55 GF Score
Price €2.28
GF Value €2.22
Valuation Fairly Valued
! 6 Warning Signs
View Full Analysis

What is Coop Pank AS Beneish M-Score?

Coop Pank AS OTSE:CPA1T +0.44% 55 Beneish M-Score is -3.15 as of Jul. 28, 2026. GuruFocus rates OTSE:CPA1T with a GF Score™ of 55/100 and a GF Value™ of €2.22 (Fairly Valued). The stock has 6 warning signs investors should review. Among 1,394 Banks companies, Coop Pank AS ranks better than 94.91% on this metric.

Note: Financial institutions were excluded from the sample in Beneish paper when calculating Beneish M-Score. Thus, the prediction might not fit banks and insurance companies.

The zones of discrimination for M-Score is as such:

An M-Score of equal or less than -1.78 suggests that the company is unlikely to be a manipulator.
An M-Score of greater than -1.78 signals that the company is likely to be a manipulator.

Good Sign:

Beneish M-Score -3.15 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Coop Pank AS's Beneish M-Score or its related term are showing as below:

OTSE:CPA1T' s Beneish M-Score Range Over the Past 10 Years
Min: -3.63   Med: -2.32   Max: -2.08
Current: -3.15

During the past 10 years, the highest Beneish M-Score of Coop Pank AS was -2.08. The lowest was -3.63. And the median was -2.32.

OTSE:CPA1T
55GF Score
Coop Pank AS OTSE:CPA1T
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Coop Pank AS Beneish M-Score Calculation

The M-score was created by Professor Messod Beneish. Instead of measuring the bankruptcy risk (Altman Z-Score) or business trend (Piotroski F-Score), M-score can be used to detect the risk of earnings manipulation. This is the original research paper on M-score.

The M-Score Variables:

The M-score of Coop Pank AS for today is based on a combination of the following eight different indices:

M=-4.84+0.92 * DSRI+0.528 * GMI+0.404 * AQI+0.892 * SGI+0.115 * DEPI
=-4.84+0.92 * 1+0.528 * 1+0.404 * 1.0009+0.892 * 0.9691+0.115 * 0.904
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9142+4.679 * 0.034945-0.327 * 3.4694
=-3.15

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

This Year (Dec25) TTM:Last Year (Dec24) TTM:
Total Receivables was €0.00 Mil.
Revenue was €79.36 Mil.
Gross Profit was €79.36 Mil.
Total Current Assets was €0.00 Mil.
Total Assets was €2,702.99 Mil.
Property, Plant and Equipment(Net PPE) was €8.28 Mil.
Depreciation, Depletion and Amortization(DDA) was €6.26 Mil.
Selling, General, & Admin. Expense(SGA) was €3.43 Mil.
Total Current Liabilities was €0.00 Mil.
Long-Term Debt & Capital Lease Obligation was €328.14 Mil.
Net Income was €28.72 Mil.
Gross Profit was €0.00 Mil.
Cash Flow from Operations was €-65.73 Mil.
 Total Receivables was €0.00 Mil.
Revenue was €81.88 Mil.
Gross Profit was €81.88 Mil.
Total Current Assets was €0.00 Mil.
Total Assets was €2,188.61 Mil.
Property, Plant and Equipment(Net PPE) was €8.56 Mil.
Depreciation, Depletion and Amortization(DDA) was €5.45 Mil.
Selling, General, & Admin. Expense(SGA) was €3.87 Mil.
Total Current Liabilities was €0.00 Mil.
Long-Term Debt & Capital Lease Obligation was €76.58 Mil.

1. DSRI = Days Sales in Receivables Index

Measured as the ratio of Revenue in Total Receivables in year t to year t-1.

A large increase in DSR could be indicative of revenue inflation.

DSRI=(Receivables_t / Revenue_t) / (Receivables_t-1 / Revenue_t-1)
=(0 / 79.356) / (0 / 81.883)
=0 / 0
=1

2. GMI = Gross Margin Index

Measured as the ratio of gross margin in year t-1 to gross margin in year t.

Gross margin has deteriorated when this index is above 1. A firm with poorer prospects is more likely to manipulate earnings.

GMI=GrossMargin_t-1 / GrossMargin_t
=(GrossProfit_t-1 / Revenue_t-1) / (GrossProfit_t / Revenue_t)
=(81.883 / 81.883) / (79.356 / 79.356)
=1 / 1
=1

3. AQI = Asset Quality Index

AQI is the ratio of asset quality in year t to year t-1.

Asset quality is measured as the ratio of non-current assets other than Property, Plant and Equipment to Total Assets.

AQI=(1 - (CurrentAssets_t + PPE_t) / TotalAssets_t) / (1 - (CurrentAssets_t-1 + PPE_t-1) / TotalAssets_t-1)
=(1 - (0 + 8.275) / 2702.994) / (1 - (0 + 8.558) / 2188.614)
=0.996939 / 0.99609
=1.0009

4. SGI = Sales Growth Index

Ratio of Revenue in year t to sales in year t-1.

Sales growth is not itself a measure of manipulation. However, growth companies are likely to find themselves under pressure to manipulate in order to keep up appearances.

SGI=Sales_t / Sales_t-1
=Revenue_t / Revenue_t-1
=79.356 / 81.883
=0.9691

5. DEPI = Depreciation Index

Measured as the ratio of the rate of Depreciation, Depletion and Amortization in year t-1 to the corresponding rate in year t.

DEPI greater than 1 indicates that assets are being depreciated at a slower rate. This suggests that the firm might be revising useful asset life assumptions upwards, or adopting a new method that is income friendly.

DEPI=(Depreciation_t-1 / (Depreciaton_t-1 + PPE_t-1)) / (Depreciation_t / (Depreciaton_t + PPE_t))
=(5.452 / (5.452 + 8.558)) / (6.255 / (6.255 + 8.275))
=0.389151 / 0.430489
=0.904

Note: If the Depreciation, Depletion and Amortization data is not available, we assume that the depreciation rate is constant and set the Depreciation Index to 1.

6. SGAI = Sales, General and Administrative expenses Index

The ratio of Selling, General, & Admin. Expense(SGA) to Sales in year t relative to year t-1.

SGA expenses index > 1 means that the company is becoming less efficient in generate sales.

SGAI=(SGA_t / Sales_t) / (SGA_t-1 /Sales_t-1)
=(3.428 / 79.356) / (3.869 / 81.883)
=0.043198 / 0.04725
=0.9142

7. LVGI = Leverage Index

The ratio of total debt to Total Assets in year t relative to yeat t-1.

An LVGI > 1 indicates an increase in leverage

LVGI=((LTD_t + CurrentLiabilities_t) / TotalAssets_t) / ((LTD_t-1 + CurrentLiabilities_t-1) / TotalAssets_t-1)
=((328.139 + 0) / 2702.994) / ((76.581 + 0) / 2188.614)
=0.121398 / 0.034991
=3.4694

8. TATA = Total Accruals to Total Assets

Total accruals calculated as the change in working capital accounts other than cash less depreciation.

TATA=(IncomefromContinuingOperations_t - CashFlowsfromOperations_t) / TotalAssets_t
=(NetIncome_t - NonOperatingIncome_t - CashFlowsfromOperations_t) / TotalAssets_t
=(28.724 - 0 - -65.733) / 2702.994
=0.034945

An M-Score of equal or less than -1.78 suggests that the company is unlikely to be a manipulator. An M-Score of greater than -1.78 signals that the company is likely to be a manipulator.

Coop Pank AS has a M-score of -3.15 suggests that the company is unlikely to be a manipulator.

Frequently Asked Questions Learn more about Beneish M-Score →
What does a Beneish M-Score of -3.15 mean?
Coop Pank AS (OTSE:CPA1T) has a Beneish M-Score of -3.15 as of Jul. 28, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Coop Pank AS and its competitors. According to the industry distribution chart, Coop Pank AS ranks #71 out of 1394 companies in the Banks industry, placing it in the top 5.1%.
Is Coop Pank AS's Beneish M-Score too high?
Coop Pank AS's current Beneish M-Score is -3.15. Based on the distribution chart, Coop Pank AS ranks #71 out of 1394 companies in the Banks industry, which is in the top quartile — a strong position relative to peers. Overall, Coop Pank AS has a GF Score™ of 55/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Coop Pank AS's Beneish M-Score compare to PNC and USB?
According to the Banks industry distribution chart, Coop Pank AS ranks #71 out of 1394 companies for Beneish M-Score. This places Coop Pank AS in the top 5% of its industry — outperforming the majority of peers. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Beneish M-Score for a Banks company?
A good Beneish M-Score depends on the Banks industry context. However, Beneish M-Score should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Beneish M-Score mean?
A high Beneish M-Score can signal that a stock is expensive relative to its fundamentals. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Coop Pank AS and its competitors. Coop Pank AS's current Beneish M-Score is -3.15. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Coop Pank AS stock overvalued right now?
Based on GuruFocus' analysis, Coop Pank AS (OTSE:CPA1T) is currently considered Fairly Valued. The stock's GF Value™ is €2.22, compared to a current price of €2.28 — trading 2.7% above its estimated fair value. The current Beneish M-Score is -3.15. Coop Pank AS's overall GF Score™ is 55/100 with 6 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Beneish M-Score calculated?
Beneish M-Score is calculated from a company's financial statements. For Coop Pank AS (OTSE:CPA1T), the current Beneish M-Score is -3.15 as of Jul. 28, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Coop Pank AS (OTSE:CPA1T) Overvalued in 2026?

Based on GuruFocus' analysis, Coop Pank AS stock appears to be overvalued. The current stock price of €2.28 is trading 2.7% above its estimated GF Value™ of €2.22. GuruFocus considers Coop Pank AS to be Fairly Valued.

Key valuation signals for OTSE:CPA1T:

  • Beneish M-Score: -3.15
  • GF Value™: €2.22 vs. price of €2.28 (2.7% above fair value)
  • GF Score™: 55/100 with 6 warning signs

No single metric tells the full story. See the OTSE:CPA1T stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.

Coop Pank AS Business Description

Address Maakri 30, Tallinn, EST, 15014
Coop Pank AS is a credit institution offering banking and financing services. The company provides corporate banking, retail banking, leasing, consumer financing, and Other segments. Its leasing and insurance brokerage segment provides leasing products and insurance brokerage services to both private and corporate customers, respectively; The consumer financing segment provides consumer loans and hire-purchase cards to private customers; Corporate banking (legal entities) and Retail banking (private individuals) segments, both segments offer money transferring products and loan products to customers. It generates revenue from the corporate banking segment, which earns from interest income from lending and commission fees from the settlement of payments and bank card transactions.
55GF Score

Get the complete analysis for OTSE:CPA1T

Beneish M-Score is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

€2.28
Price
€2.22
GF Value