COOP
Mr. Cooper Group Inc
Price:  
153.51 
USD
Volume:  
1,674,484.00
United States | Thrifts & Mortgage Finance
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

COOP Intrinsic Value

-10.30 %
Upside

What is the intrinsic value of COOP?

As of 2025-07-03, the Intrinsic Value of Mr. Cooper Group Inc (COOP) is 137.66 USD. This COOP valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 153.51 USD, the upside of Mr. Cooper Group Inc is -10.30%.

The range of the Intrinsic Value is (2.23) - 1,837.53 USD

Is COOP undervalued or overvalued?

Based on its market price of 153.51 USD and our intrinsic valuation, Mr. Cooper Group Inc (COOP) is overvalued by 10.30%.

153.51 USD
Stock Price
137.66 USD
Intrinsic Value
Intrinsic Value Details

COOP Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (2.23) - 1,837.53 137.66 -10.3%
DCF (Growth 10y) 30.82 - 2,148.08 193.43 26.0%
DCF (EBITDA 5y) 332.92 - 640.62 483.80 215.2%
DCF (EBITDA 10y) 325.65 - 846.88 551.22 259.1%
Fair Value 225.04 - 225.04 225.04 46.59%
P/E 86.05 - 158.60 120.21 -21.7%
EV/EBITDA 109.26 - 355.54 251.25 63.7%
EPV (115.64) - (28.64) (72.14) -147.0%
DDM - Stable 77.05 - 338.58 207.81 35.4%
DDM - Multi 143.10 - 510.81 226.20 47.3%

COOP Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 9,823.10
Beta -0.08
Outstanding shares (mil) 63.99
Enterprise Value (mil) 21,363.11
Market risk premium 4.60%
Cost of Equity 8.29%
Cost of Debt 10.12%
WACC 7.95%