As of 2024-12-12, the Intrinsic Value of Mr. Cooper Group Inc (COOP) is
69.64 USD. This COOP valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 95.96 USD, the upside of Mr. Cooper Group Inc is
-27.40%.
The range of the Intrinsic Value is (2.32) - 309.90 USD
69.64 USD
Intrinsic Value
COOP Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(2.32) - 309.90 |
69.64 |
-27.4% |
| DCF (Growth 10y) |
36.01 - 412.83 |
123.58 |
28.8% |
| DCF (EBITDA 5y) |
188.33 - 399.16 |
286.53 |
198.6% |
| DCF (EBITDA 10y) |
211.40 - 511.41 |
342.06 |
256.5% |
| Fair Value |
199.67 - 199.67 |
199.67 |
108.08% |
| P/E |
66.77 - 132.66 |
87.46 |
-8.9% |
| EV/EBITDA |
139.77 - 272.18 |
216.80 |
125.9% |
| EPV |
3.44 - 111.57 |
57.51 |
-40.1% |
| DDM - Stable |
46.84 - 121.90 |
84.37 |
-12.1% |
| DDM - Multi |
73.10 - 152.19 |
99.20 |
3.4% |
COOP Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
6,139.52 |
| Beta |
1.17 |
| Outstanding shares (mil) |
63.98 |
| Enterprise Value (mil) |
15,641.52 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.92% |
| Cost of Debt |
6.55% |
| WACC |
7.50% |