Intrinsic value of MR. COOPER GROUP INC (COOP)

[per Chepakovich valuation model]

other valuations of COOP

[per Chepakovich valuation model]  See other valuations of COOP stock

Previous Close$33.68
Intrinsic Value
Upside potential
Previous Close
$33.68

VALUATION INPUT DATA

Revenue, mln $
Initial revenue growth rate (norm.), %
Variable cost ratio, %
Fixed operating expenses, mln $
Production assets / Revenue, %
Working capital / Revenue, %
Interest rate on debt, %
Life of production assets, yrs
Initial discount rate, %
Shares outstanding, mln
Adjusted equity ratio
Adjusted assets / Revenue
Based on fiscal year data as of 2020-12-31 and quarterly data as of 2020-12-31.
NOTE: The bar chart shows historic and forecasted yearly revenue growth rates. Its purpose is to help you in determining what initial revenue rate you want to base your stock valuation on. Please make sure that you are confident in the value you select - for most stocks it is by far the most important parameter in valuation.
  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2020(a)2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

INCOME STATEMENT

Revenue growth rate, %36.2NaN
Revenue, $2733NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m1831NaN
Operating income, $m902NaN
EBITDA, $m1033NaN
Interest expense (income), $mNaN
Earnings before tax, $m394NaN
Tax expense, $m92NaN
Net income, $m302NaN

BALANCE SHEET

Cash and short-term investments, $m913NaN
Total assets, $m24165NaN
Adjusted assets (=assets-cash), $m23252NaN
Average production assets, $m3219NaN
Working capital, $m-7613NaN
Total debt, $m6498NaN
Total liabilities, $m21661NaN
Total equity, $m2504NaN
Debt-to-equity ratio2.595NaN
Adjusted equity ratio0.158NaN

CASH FLOW

Net income, $m302NaN
Depreciation, amort., depletion, $m131NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m331NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-57NaN
Free cash flow, $m388NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m-7613
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN