As of 2025-10-30, the Intrinsic Value of Mr. Cooper Group Inc (COOP) is 173.38 USD. This COOP valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 210.79 USD, the upside of Mr. Cooper Group Inc is -17.70%.
The range of the Intrinsic Value is 8.91 - 5,558.92 USD
Based on its market price of 210.79 USD and our intrinsic valuation, Mr. Cooper Group Inc (COOP) is overvalued by 17.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 8.91 - 5,558.92 | 173.38 | -17.7% |
| DCF (Growth 10y) | 30.68 - 5,921.58 | 207.01 | -1.8% |
| DCF (EBITDA 5y) | 401.96 - 638.14 | 536.31 | 154.4% |
| DCF (EBITDA 10y) | 357.45 - 785.82 | 562.01 | 166.6% |
| Fair Value | 222.69 - 222.69 | 222.69 | 5.65% |
| P/E | 81.06 - 180.55 | 115.83 | -45.0% |
| EV/EBITDA | 170.48 - 351.59 | 276.82 | 31.3% |
| EPV | (113.58) - (31.07) | (72.33) | -134.3% |
| DDM - Stable | 82.55 - 515.26 | 298.90 | 41.8% |
| DDM - Multi | 146.34 - 747.81 | 248.82 | 18.0% |
| Market Cap (mil) | 13,488.45 |
| Beta | -0.35 |
| Outstanding shares (mil) | 63.99 |
| Enterprise Value (mil) | 24,878.45 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.38% |
| Cost of Debt | 10.12% |
| WACC | 8.05% |