As of 2024-12-14, the Intrinsic Value of Cooper Companies Inc (COO) is
79.80 USD. This COO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 94.85 USD, the upside of Cooper Companies Inc is
-15.90%.
The range of the Intrinsic Value is 45.45 - 234.70 USD
79.80 USD
Intrinsic Value
COO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
45.45 - 234.70 |
79.80 |
-15.9% |
| DCF (Growth 10y) |
65.61 - 305.75 |
109.44 |
15.4% |
| DCF (EBITDA 5y) |
64.87 - 109.14 |
90.00 |
-5.1% |
| DCF (EBITDA 10y) |
82.34 - 143.15 |
114.52 |
20.7% |
| Fair Value |
45.10 - 45.10 |
45.10 |
-52.45% |
| P/E |
58.40 - 87.75 |
72.76 |
-23.3% |
| EV/EBITDA |
53.76 - 98.44 |
85.15 |
-10.2% |
| EPV |
24.37 - 38.02 |
31.19 |
-67.1% |
| DDM - Stable |
20.65 - 101.93 |
61.29 |
-35.4% |
| DDM - Multi |
40.84 - 157.40 |
64.92 |
-31.6% |
COO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
18,890.33 |
| Beta |
0.62 |
| Outstanding shares (mil) |
199.16 |
| Enterprise Value (mil) |
21,413.03 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.85% |
| Cost of Debt |
4.54% |
| WACC |
7.37% |