Fair value (multi-method)
Four independent methods triangulate what COO is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$4.71
Method range
$4.71 – $158.19
median $52.78
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $4.71 | -93.00% |
| Exit multiple | $158.19 | +134.91% |
| Analyst target | $80.33 | +19.29% |
| Graham number | $25.22 | -62.54% |
- Forward DCF$4.71
- Exit multiple$158.19
- Analyst target$80.33
- Graham number$25.22
Stock price
$67.34
EPS (TTM)
$1.18
5Y EPS CAGR
-17.2%
Fair value @ hist. growth
$4.71
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied EPS growth
19.4%
per year over your projection horizon
Margin of safety -1329.5% vs hist-growth DCF
Historical 5Y CAGR
-17.2%
Your model implies
19.4%
Analyst consensus for next year implies 291% — beyond the model's annualised scale. Consensus reflects a one-step EPS estimate vs TTM, not a multi-year CAGR.
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 6.9% | 15.7% | 14.7% | 13.7% | 12.5% | 11.1% |
| 7.9% | 18.4% | 17.6% | 16.7% | 15.7% | 14.6% |
| 8.9% | 20.8% | 20.1% | 19.4% | 18.6% | 17.7% |
| 9.9% | 23.1% | 22.5% | 21.8% | 21.1% | 20.4% |
| 10.9% | 25.2% | 24.7% | 24.1% | 23.5% | 22.8% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
PEG
0.25
Low vs growth
Net debt
$2.7B
Total debt − cash
Beta
0.87
Vs market benchmark
Annual diluted EPS
Per-share earnings by fiscal year — last 5 years anchor the CAGR reference above.
Frequently asked questions
Cooper Companies (COO) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation