COO
Cooper Companies Inc
Price:  
69.47 
USD
Volume:  
4,618,211.00
United States | Health Care Equipment & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

COO Intrinsic Value

30.60 %
Upside

What is the intrinsic value of COO?

As of 2025-06-22, the Intrinsic Value of Cooper Companies Inc (COO) is 90.71 USD. This COO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 69.47 USD, the upside of Cooper Companies Inc is 30.60%.

The range of the Intrinsic Value is 56.31 - 207.79 USD

Is COO undervalued or overvalued?

Based on its market price of 69.47 USD and our intrinsic valuation, Cooper Companies Inc (COO) is undervalued by 30.60%.

69.47 USD
Stock Price
90.71 USD
Intrinsic Value
Intrinsic Value Details

COO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 56.31 - 207.79 90.71 30.6%
DCF (Growth 10y) 76.61 - 257.71 117.96 69.8%
DCF (EBITDA 5y) 65.27 - 85.64 80.27 15.6%
DCF (EBITDA 10y) 83.70 - 113.70 103.31 48.7%
Fair Value 51.78 - 51.78 51.78 -25.46%
P/E 62.25 - 70.09 68.60 -1.2%
EV/EBITDA 46.34 - 66.26 60.20 -13.3%
EPV 23.13 - 32.42 27.78 -60.0%
DDM - Stable 23.64 - 84.76 54.20 -22.0%
DDM - Multi 44.77 - 124.56 65.84 -5.2%

COO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 13,892.61
Beta 0.65
Outstanding shares (mil) 199.98
Enterprise Value (mil) 16,361.81
Market risk premium 4.60%
Cost of Equity 8.17%
Cost of Debt 4.54%
WACC 7.40%