COO Cooper Companies (The)
Intrinsic value$0.00
Price (at call)$73.04
Margin of safety
-100.0%
vs market (rating basis)
-70.6%
Model unavailable; showing baseline valuation.
⚠ LLM error: empty response; using baseline
The story
Value drivers
| Revenue growth (Y1) | 7.3% |
| Terminal growth | 3.5% |
| Forecast horizon | 10y |
| Target operating margin | 11.9% |
| Years to target margin | 5 |
| Sales-to-capital | 0.50 |
| Beta | 0.82 |
| Failure probability | 0.0% |
| Cost of capital (WACC) | 7.9% |
| Terminal WACC | 8.6% |
Valuation bridge
| PV of explicit FCFF | -969.31M |
| PV of terminal value | 3.19B |
| Equity value | 0 |
| ÷ shares → per share | $0.00 |
News
bearish -0.30 · 8 articles
- Are Wall Street Analysts Bullish on Cooper Companies Stock?
- 1 Healthcare Stock to Target This Week and 2 Facing Headwinds
- COO vs. MMSI: Which Stock Is the Better Value Option?
- Is Cooper Companies (COO) Cheap After Slower Growth Forecasts Raised Valuation Concerns?
- Softening Growth And Subpar Returns On Investment Could Be A Game Changer For Cooper (COO)
- Cooper Companies (COO) Stock Trades At A Premium To Fair Value
- CooperCompanies (COO): Buy, Sell, or Hold Post Q1 Earnings?
- COO Stock Surges 22% in Past Three Months: What's Driving the Uptrend?
Projected free cash flow to the firm
| Yr | Revenue | Growth | Margin | NOPAT | Reinvest | FCFF | PV |
|---|---|---|---|---|---|---|---|
| 1 | 4.54B | 7.3% | 11.9% | 359.18M | 621.64M | -262.46M | -243.20M |
| 2 | 4.86B | 6.9% | 11.9% | 384.03M | 628.48M | -244.45M | -209.89M |
| 3 | 5.17B | 6.5% | 11.9% | 408.96M | 630.46M | -221.50M | -176.23M |
| 4 | 5.48B | 6.1% | 11.9% | 433.76M | 627.19M | -193.43M | -142.60M |
| 5 | 5.79B | 5.6% | 11.9% | 458.21M | 618.34M | -160.13M | -109.39M |
| 6 | 6.10B | 5.2% | 11.9% | 482.08M | 603.67M | -121.60M | -76.97M |
| 7 | 6.39B | 4.8% | 11.9% | 505.13M | 583.02M | -77.89M | -45.69M |
| 8 | 6.67B | 4.4% | 11.9% | 527.13M | 556.31M | -29.18M | -15.86M |
| 9 | 6.93B | 3.9% | 11.9% | 547.83M | 523.56M | 24.27M | 12.22M |
| 10 | 7.17B | 3.5% | 11.9% | 567.00M | 484.91M | 82.09M | 38.31M |
⚠ intrinsic value floored at 0 — the drivers imply the equity claim is worth less than the debt ahead of it · Extreme gap to market price — large, heavily-covered stocks are rarely mispriced this much; the gap likely embeds disruption, decline, or balance-sheet risk the model underweights. Treat as a flag to investigate, not a verdict.