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)
$4.73
Method range
$4.73 – $158.28
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 | $4.73 | -93.29% |
| Exit multiple | $158.28 | +124.50% |
| Analyst target | $80.33 | +13.94% |
| Graham number | $25.22 | -64.22% |
- Forward DCF$4.73
- Exit multiple$158.28
- Analyst target$80.33
- Graham number$25.22
Stock price
$70.50
FCF / share (TTM)
$0.49
3Y FCF CAGR
-4.7%
Fair value @ hist. growth
$4.66
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 FCF growth
31.9%
per year over your projection horizon
Margin of safety -1,414.1% vs hist-growth DCF
Historical 3Y CAGR
-4.7%
Your model implies
31.9%
Analyst consensus is EPS-only — no comparable FCF / share estimate to show on this basis.
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.
Undiscounted FCF per share over 10 years at -5% annual growth.
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% | 27.7% | 26.6% | 25.4% | 24.0% | 22.5% |
| 7.9% | 30.8% | 29.8% | 28.8% | 27.7% | 26.5% |
| 8.9% | 33.6% | 32.7% | 31.9% | 30.9% | 29.9% |
| 9.9% | 36.2% | 35.4% | 34.7% | 33.9% | 33.0% |
| 10.9% | 38.6% | 38.0% | 37.3% | 36.6% | 35.8% |
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
0.24
Low vs growth
Net debt
$2.67B
Total debt − cash
Beta
0.84
Vs market benchmark
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
- Buybacks2.91% TTM
- Dividend Profile0.02% yield
- Dividend Calculator
- Dividend Forecast
- Dividend Capture
- Stock Split History4 splits
How this company returns cash to shareholders — buybacks, dividends, and stock splits.