Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
57.88 USD100.15 USD135.25 USD
-37.79%
100.15 USDCurrent price is 37.8% below the base model value.
C
US
COO.US · COOPER COMPANIES, INC.
US · US
Latest price62.30 USD
30D-2.16%
Vs. base value+78.9%
Research summary
COO.US latest organized financial period shows revenue lacks a complete YoY comparison and net income declined -4.44% YoY. Current price is about 62.3 USD, while the model base case is about 34.82 USD; the current price sits +78.9% versus the base case. No structured non-recurring items are identified, so valuation defaults to reported figures. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue-
Net income375M USD
Free cash flow434M USD
Operating cash flow796M USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:26
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price62.30 USD
Base value34.82 USD
Vs. base+78.9%
Price date2026/04/29
34.82 USD34.82 USD34.82 USD
+78.92%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
22.20 USD20.75 USD26.02 USD
+200%
20.75 USDCurrent price is 200.2% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth9.8%
Current price implies roughly 9.8% annualized FCF growth.
9.8%Current price implies roughly 9.8% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
28.05 USD28.05 USD28.05 USD
+122%
28.05 USDCurrent price is 122.1% above the base model value.
Updated: 2026/04/29 15:26
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
No structured non-recurring items identified. Valuation currently defaults to reported figures and does not claim one-time gains have been removed.
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 14
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/10/31 | Annual | - | 375M USD | - | 434M USD | 1.87 | - |
| 2024/10/31 | Annual | - | 392M USD | - | 288M USD | 1.96 | - |
| 2023/10/31 | Annual | - | 294M USD | - | 215M USD | 5.91 | - |
| 2022/10/31 | Annual | - | 386M USD | - | 450M USD | 7.76 | - |
| 2021/10/31 | Annual | - | 3B USD | - | 524M USD | 59.16 | - |
Ad placement