What Is COO Fair Value?
Cooper Companies (The) (COO) fair value estimate using multiple valuation models, updated daily.
As of October 14, 2026, Cooper Companies (The) (COO) has a composite fair value estimate of $58.08 based on four valuation models: DCF (41% weight), Graham Number (29% weight), PEG (29% weight), and DDM (0% weight). The current market price is $54.59, suggesting the stock is fair value by 6.4%.
Data as of October 14, 2026 (today)
Composite Fair Value
Fair Value3 of 4 models$58.08
vs. current price of $54.59(+6.4%)
How Is COO Fair Value Calculated?
Four independent models estimate what COO is worth. Each uses different inputs and assumptions. The composite blends them by weight.
COO Intrinsic Value
Forward-looking models based on future cash flows
DCF (Discounted Cash Flow)
41% weightEstimates how much cash the company will generate over the next 10 years, then calculates what all that future cash is worth in today's dollars. Includes a 15% safety cushion. Try the standalone DCF calculator →
$51.81
-5.1%Fair Value
Inputs used
DDM (Dividend Discount Model)
0% weightIf a company pays you dividends, this model asks: how much are all those future dividend payments worth today? Only works for stocks that pay dividends. Try the intrinsic value calculator →
N/A
This stock does not pay a dividend, so the DDM cannot be applied. The composite adjusts by redistributing this weight to the other models.
COO Fair Value
Current fundamentals: earnings, assets, and growth rate
Graham Number (Value Investing)
29% weightCreated by legendary investor Benjamin Graham. It looks at two things: how much the company earns (EPS) and what its assets are worth (Book Value), then calculates the maximum price a careful investor should pay. Try the fair value calculator →
$66.83
+22.4%Undervalued
Inputs used
PEG (Price/Earnings to Growth)
29% weightChecks if you're paying a fair price for the company's growth. A fast-growing company deserves a higher price than a slow one. This model finds the right price based on how fast earnings are growing.
$45.30
-17.0%Overvalued
Inputs used
What If You Change the Assumptions?
Drag the sliders to test different scenarios. Tap the ? buttons to learn what each input means.
Your DCF Fair Value
Current price $54.59 is 5.1% above this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $579.4M | $536.7M |
| Year 2 | $618.6M | $530.8M |
| Year 3 | $660.5M | $525.0M |
| Year 4 | $705.2M | $519.2M |
| Year 5 | $752.9M | $513.5M |
| Year 6 | $803.9M | $507.8M |
| Year 7 | $858.4M | $502.3M |
| Year 8 | $916.5M | $496.7M |
| Year 9 | $978.5M | $491.3M |
| Year 10 | $1.04B | $485.9M |
| Terminal Value | $19.63B | $9.13B |
What Are COO's Key Financial Metrics?
Earnings & Growth
Current Price
$54.59
EPS (TTM)
$2.91
Forward P/E
11.6
Profit Margin
13.5%
Cash & Balance Sheet
Free Cash Flow
542.6M
EBITDA
932M
Book Value
$43.81
Total Debt
2.8B
What Do Analysts Say About COO?
Low
$58.00
Average
$65.80
High
$75.00
Upside
+20.5%
COO Fair Value FAQ
What is the fair value of COO?
Based on our composite model (DCF 35%, Graham 25%, PEG 25%, DDM 15%), COO's estimated fair value is $58.08. The stock is currently trading at $54.59, which makes it fair value by our analysis.
How is COO's fair value calculated?
We use four valuation methods: Discounted Cash Flow (DCF), Graham Number, PEG-based Fair Value, and Dividend Discount Model (for dividend-paying stocks). The composite score weights DCF at 35%, Graham and PEG at 25% each, and DDM at 15%. When a model can't be applied, its weight is redistributed proportionally.
Is COO overvalued or undervalued?
Based on our analysis, COO is fair value. The current price of $54.59 is 6.4% below our estimated fair value of $58.08.
What do Wall Street analysts say about COO?
15 analysts cover Cooper Companies (The) with a consensus rating of "Hold." The average price target is $65.80, ranging from $58.00 to $75.00. This implies 20.5% upside from the current price.