Coty Inc.

Coty Inc.

COTYยทNYSE

$1.90

-7.8%
Consumer DefensiveHousehold & Personal Products

Coty Inc., together with its subsidiaries, engages in the manufacture, marketing, distribution, and sale of beauty products worldwide. The company provides prestige fragrances, skin care, and color cosmetics products through prestige retailers, including perfumeries, department stores, e-retailers, direct-to-consumer websites, and duty-free shops under the Alexander McQueen, Burberry, Bottega Veneta, Calvin Klein, Cavalli, Chloe, Davidoff, Escada, Gucci, Hugo Boss, Jil Sander, Joop!, Kylie Jenner, Lacoste, Lancaster, Marc Jacobs, Miu Miu, Nikos, philosophy, Kim Kardashian West, and Tiffany & Co. brands. It also offers mass color cosmetics, fragrance, skin care, and body care products primarily through hypermarkets, supermarkets, drug stores, pharmacies, mid-tier department stores, traditional food and drug retailers, and e-commerce retailers under the Adidas, Beckham, Biocolor, Bozzano, Bourjois, Bruno Banani, CoverGirl, Jovan, Max Factor, Mexx, Monange, Nautica, Paixao, Rimmel, Risque, Sally Hansen, Stetson, and 007 James Bond brands. Coty Inc. also sells its products through third-party distributors to approximately 150 countries and territories. The company was founded in 1904 and is based in New York, New York. Coty Inc. is a subsidiary of Cottage Holdco B.V.

At a Glance

Live Snapshot
Market Cap$1.67B
EPS-0.4400
P/E Ratio-4.32
Earnings Date08/19/2026
Coty Inc.

Coty Inc. Fair Value Envelope

COTY ยท NYSE

Our analysis suggests that COTY has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $1.9, this represents a potential HIDDEN relative to our calculated worth for Coty Inc..

Intrinsic Value
Current Price: $1.9

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$1.2B
+ Cash & Equivalents$257.1M
Firm Value$1.5B
- Debt$4.2B
Equity Value-$2.8B
/ Shares Outstanding872,101,096B
DCF Value-$3
OVERVALUED BY 268%

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
$370.2M
$278.2M
$209.1M
$157.1M
$118.1M
$88.7M
$66.7M
$50.1M
$37.7M
$28.3M
Maintenance CapEx
-$32.3M
-$24.3M
-$18.2M
-$13.7M
-$10.3M
-$7.7M
-$5.8M
-$4.4M
-$3.3M
-$2.5M
Owner Earnings
$337.9M
$253.9M
$190.8M
$143.4M
$107.8M
$81.0M
$60.9M
$45.7M
$34.4M
$25.8M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$312.8M
$217.7M
$151.5M
$105.4M
$73.3M
$51.0M
$35.5M
$24.7M
$17.2M
$12.0M
Terminal Value represents 16.9% of Enterprise Value