What Is COO Fair Value?
Cooper Companies (The) (COO) fair value estimate using multiple valuation models, updated daily.
As of August 29, 2026, Cooper Companies (The) (COO) has a composite fair value estimate of $57.00 based on four valuation models: DCF (41% weight), Graham Number (29% weight), PEG (29% weight), and DDM (0% weight). The current market price is $71.17, suggesting the stock is overvalued by 19.9%.
Data as of August 29, 2026 (today)
Composite Fair Value
Overvalued3 of 4 models$57.00
vs. current price of $71.17(-19.9%)
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 →
$48.91
-31.3%Overvalued
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 →
$66.34
-6.8%Fair Value
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.
$46.89
-34.1%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 $71.17 is 31.3% above this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $467.3M | $431.9M |
| Year 2 | $514.6M | $439.6M |
| Year 3 | $566.8M | $447.5M |
| Year 4 | $624.2M | $455.6M |
| Year 5 | $687.5M | $463.7M |
| Year 6 | $757.2M | $472.1M |
| Year 7 | $833.9M | $480.5M |
| Year 8 | $918.4M | $489.2M |
| Year 9 | $1.01B | $497.9M |
| Year 10 | $1.11B | $506.9M |
| Terminal Value | $20.06B | $9.13B |
What Are COO's Key Financial Metrics?
Earnings & Growth
Current Price
$71.17
EPS (TTM)
$1.18
Forward P/E
14.2
Profit Margin
5.6%
Cash & Balance Sheet
Free Cash Flow
424.3M
EBITDA
886.4M
Book Value
$42.27
Total Debt
2.7B
What Do Analysts Say About COO?
Low
$66.00
Average
$81.50
High
$92.00
Upside
+14.5%
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 $57.00. The stock is currently trading at $71.17, which makes it overvalued 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 overvalued. The current price of $71.17 is 19.9% above our estimated fair value of $57.00.
What do Wall Street analysts say about COO?
14 analysts cover Cooper Companies (The) with a consensus rating of "Buy." The average price target is $81.50, ranging from $66.00 to $92.00. This implies 14.5% upside from the current price.