Cooper Companies Inc
LSE:0I3I
Intrinsic Value
The intrinsic value of one 0I3I stock under the Base Case scenario is 743.58 USD. Compared to the current market price of 79.36 USD, Cooper Companies Inc is Undervalued by 89%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Cooper Companies Inc
Fundamental Analysis

Revenue & Expenses Breakdown
Cooper Companies Inc
Balance Sheet Decomposition
Cooper Companies Inc
Current Assets | 2B |
Cash & Short-Term Investments | 100.9m |
Receivables | 716.4m |
Other Current Assets | 1.2B |
Non-Current Assets | 10.2B |
PP&E | 1.9B |
Intangibles | 5.5B |
Other Non-Current Assets | 2.8B |
Free Cash Flow Analysis
Cooper Companies Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Cooper Companies Inc
Revenue
|
3.9B
USD
|
Cost of Revenue
|
-1.3B
USD
|
Gross Profit
|
2.6B
USD
|
Operating Expenses
|
-1.9B
USD
|
Operating Income
|
734.6m
USD
|
Other Expenses
|
-319.2m
USD
|
Net Income
|
415.4m
USD
|
0I3I Profitability Score
Profitability Due Diligence
Cooper Companies Inc's profitability score is 53/100. The higher the profitability score, the more profitable the company is.
Score
Cooper Companies Inc's profitability score is 53/100. The higher the profitability score, the more profitable the company is.
0I3I Solvency Score
Solvency Due Diligence
Cooper Companies Inc's solvency score is 63/100. The higher the solvency score, the more solvent the company is.
Score
Cooper Companies Inc's solvency score is 63/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
0I3I Price Targets Summary
Cooper Companies Inc
According to Wall Street analysts, the average 1-year price target for 0I3I is 110.09 USD with a low forecast of 91.44 USD and a high forecast of 125.36 USD.
Dividends
Current shareholder yield for COO is .
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one 0I3I stock under the Base Case scenario is 743.58 USD.
Compared to the current market price of 79.36 USD, Cooper Companies Inc is Undervalued by 89%.