The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Price target range & 52-week position
Bear$9.33Fair value$38.97Bull$42.10
FairClose
52-week traded range
52W low $53.9152W high $84.32
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Cooper Companies (The) closed at $53.91, 38.3% above the consensus fair value of $38.97 drawn from 8 valuation models.
Financial DNA score 39/100 — Average. P/E of 28.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
$40.55
-24.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
$42.10
-21.9%
√(22.5 × EPS × BVPS)
EPS=1.87, BVPS=42.12 · outside Graham range (P/E 28.8, P/B 1.3) — asset-light, treat as a rough floor
P/E Fair Value
$37.40
-30.6%
EPS × 20x (sector P/E)
EPS=1.87, Sector P/E=20x
Peter Lynch (PEG)
$17.50
-67.5%
EPS × Growth% (PEG = 1 is fair)
EPS=1.87, g=9.4%
EV/EBITDA
$40.95
-24.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.06B
Book Value (P/B)
$9.33
-82.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=42.12, ROE=4.6%, g=3%, r=10%
Reverse DCF
$53.91
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 12.1% | Historical: -9.4%
Margin of Safety
$30.01
-44.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=40.02, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.