The Cooper Companies, Inc.

The Cooper Companies, Inc.

COOยทNASDAQ

$60.34

+1.4%
HealthcareMedical - Instruments & Supplies

The Cooper Companies, Inc., together with its subsidiaries, develops, manufactures, and markets contact lens wearers. The company operates in two segments, CooperVision and CooperSurgical. The CooperVision segment offers spherical lense, including lenses that correct near and farsightedness; and toric and multifocal lenses comprising lenses correcting vision challenges, such as astigmatism, presbyopia, myopia, ocular dryness and eye fatigues in the Americas, Europe, Middle East, Africa, and Asia Pacific. The CooperSurgical segment focuses on family and women's health care, which provides medical devices, fertility, genomics, diagnostics, and contraception to health care professionals and patients worldwide. It offers surgical and office products, including PARAGARD, uterine manipulators, retractors, closure products, point of care products, LEEP products, endosee, and illuminate and fetal pillows; fertility products and services, such as fertility consumables and equipment, and embryo options and preimplantation genetic testing. The Cooper Companies, Inc. was founded in 1958 and is headquartered in San Ramon, California.

At a Glance

Live Snapshot
Market Cap$11.77B
EPS1.8800
P/E Ratio32.10
Earnings Date06/04/2026
The Cooper Companies, Inc.

The Cooper Companies, Inc. Fair Value Envelope

COO ยท NASDAQ

Our analysis suggests that COO has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $60.34, this represents a potential HIDDEN relative to our calculated worth for The Cooper Companies, Inc..

Intrinsic Value
Current Price: $60.34

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$408.9B
+ Cash & Equivalents$110.6M
Firm Value$409.0B
- Debt$2.8B
Equity Value$406.2B
/ Shares Outstanding199,501,952B
DCF Value$2.0K
UNDERVALUED BY 3274%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$1.2B
$1.8B
$2.7B
$4.1B
$6.2B
$9.3B
$13.9B
$21.0B
$31.6B
$47.6B
Maintenance CapEx
-$109.1M
-$164.3M
-$247.3M
-$372.2M
-$560.3M
-$843.5M
-$1.3B
-$1.9B
-$2.9B
-$4.3B
Owner Earnings
$1.1B
$1.6B
$2.5B
$3.7B
$5.6B
$8.4B
$12.7B
$19.1B
$28.7B
$43.2B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$1.0B
$1.4B
$2.0B
$2.7B
$3.8B
$5.3B
$7.4B
$10.3B
$14.4B
$20.0B
Terminal Value represents 83.3% of Enterprise Value