Valuation models
price $59.55 · as of Nov 2, 2026
DCF · Perpetuity growth · 5yused32.99 – 53.4239.5051% overvaluedDCF · Perpetuity growth · 10y37.50 – 59.5144.9532% overvaluedP/E · peers65.51 – 104.2274.2420% undervaluedP/E · own history106.39 – 159.17132.6555% undervaluedPEG—113.2647% undervaluedEV/EBITDA · peers94.09 – 116.2594.6637% undervaluedEV/Revenue · peers35.33 – 177.7869.4514% undervaluedEarnings power value16.96 – 32.0122.99159% overvaluedWall St. consensus target—63.506% belowCost of capital (WACC)—7.54%—
DCF · Perpetuity growth · 5y leads for mature & stable — positive operating income and three years of positive free cash flow. How the headline model is chosen.
Model value · DCF · Perpetuity growth · 5y
39.50
Cooper Companies closed at $59.55 — overvalued by 51% vs model.
32.99the model's range53.42
DCF · Perpetuity growth · 5y leads for mature & stable — positive operating income and three years of positive free cash flow. From a five-year discounted cash flow.
Other models
22.99 – 132.65
Wall St. target
63.50 6% below
Above model, 1y
14 of 30 days
How it is valued
Valued asMature & Stable
Low/slowing growth (~7% recent)Moderate margins (9% net margin)Highly cyclical earnings
Model estimates for research reference only, not investment advice. Every model rests on assumptions that may not match what happens; how each model works is in the manual.