What is Cooper Companies, Inc. worth?
With the base-case assumptions below, a discounted cash flow model on Cooper Companies, Inc.'s reported free cash flow gives $48.03 per share. The share price was $55.38 on September 25, 2026, 15% above that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | 6.0% | 10.0% | $25.91 | -53% |
| Base | 11.0% | 9.0% | $48.03 | -13% |
| Bull | 16.0% | 8.0% | $89.28 | +61% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $64.43 | $69.50 | $75.69 | $83.43 | $93.39 |
| 8.0% | $52.14 | $55.43 | $59.31 | $63.98 | $69.67 |
| 9.0% | $43.19 | $45.44 | $48.03 | $51.05 | $54.63 |
| 10.0% | $36.39 | $37.98 | $39.80 | $41.87 | $44.25 |
| 11.0% | $31.05 | $32.22 | $33.53 | $35.01 | $36.68 |
Where the presets come from
Base: years 1 to 5 grow at Cooper Companies, Inc.'s revenue growth rate over the last 5 fiscal years (11.0% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions