DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

The Cooper Companies, Inc. (COO)

Healthcare | Medical - Instruments & Supplies

Today's Price

$54.73

Today's Fair Value

$14.68 -73.18%

Margin of Safety

-272.82%

Projected Value (5Y)

$23.65 -56.79%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 2.61% | CAGR (5y): 19.73%

Diluted Shares Growth Rate

Regression: 0.16% | CAGR (5y): 0.18%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 0%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 39.69x)

Discount Rate