COO
Cooper Companies Inc
Price:  
71.16 
USD
Volume:  
2,153,474.00
United States | Health Care Equipment & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

COO Intrinsic Value

6.80 %
Upside

What is the intrinsic value of COO?

As of 2025-07-01, the Intrinsic Value of Cooper Companies Inc (COO) is 76.03 USD. This COO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 71.16 USD, the upside of Cooper Companies Inc is 6.80%.

The range of the Intrinsic Value is 45.64 - 186.56 USD

Is COO undervalued or overvalued?

Based on its market price of 71.16 USD and our intrinsic valuation, Cooper Companies Inc (COO) is undervalued by 6.80%.

71.16 USD
Stock Price
76.03 USD
Intrinsic Value
Intrinsic Value Details

COO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 45.64 - 186.56 76.03 6.8%
DCF (Growth 10y) 62.21 - 231.45 98.96 39.1%
DCF (EBITDA 5y) 64.12 - 85.39 79.18 11.3%
DCF (EBITDA 10y) 78.69 - 112.52 99.36 39.6%
Fair Value 51.78 - 51.78 51.78 -27.23%
P/E 63.46 - 71.58 69.94 -1.7%
EV/EBITDA 47.89 - 67.63 60.90 -14.4%
EPV 19.42 - 31.32 25.37 -64.3%
DDM - Stable 20.00 - 78.38 49.19 -30.9%
DDM - Multi 37.05 - 114.76 56.24 -21.0%

COO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 14,230.58
Beta 0.65
Outstanding shares (mil) 199.98
Enterprise Value (mil) 16,699.78
Market risk premium 4.60%
Cost of Equity 8.81%
Cost of Debt 4.54%
WACC 7.96%