COO
Cooper Companies Inc
Price:  
97.78 
USD
Volume:  
2,113,752.00
United States | Health Care Equipment & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

COO Intrinsic Value

-44.60 %
Upside

As of 2024-02-23, the Intrinsic Value of Cooper Companies Inc (COO) is 54.12 USD. This COO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 97.78 USD, the upside of Cooper Companies Inc is -44.60%.

The range of the Intrinsic Value is 32.55 - 122.59 USD

97.78 USD
Stock Price
54.12 USD
Intrinsic Value
Intrinsic Value Details

COO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 32.55 - 122.59 54.12 -44.6%
DCF (Growth 10y) 42.41 - 144.21 67.02 -31.5%
DCF (EBITDA 5y) 51.62 - 88.85 65.27 -33.3%
DCF (EBITDA 10y) 60.09 - 108.68 78.05 -20.2%
Fair Value 148.50 - 148.50 148.50 51.87%
P/E 46.94 - 71.49 58.25 -40.4%
EV/EBITDA 47.72 - 103.68 69.08 -29.3%
EPV 19.78 - 32.52 26.15 -73.3%
DDM - Stable 13.68 - 50.10 31.89 -67.4%
DDM - Multi 27.85 - 81.92 41.88 -57.2%

COO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 18,826.17
Beta 1.40
Outstanding shares (mil) 192.54
Enterprise Value (mil) 21,274.57
Market risk premium 4.60%
Cost of Equity 9.28%
Cost of Debt 4.86%
WACC 8.62%