investorscraft@gmail.com

Intrinsic ValueThe Cooper Companies, Inc. (0I3I.L)

Previous Close£80.74
Intrinsic Value
Upside potential
Previous Close
£80.74

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

The Cooper Companies, Inc. operates as a global leader in the medical instruments and supplies sector, specializing in contact lenses and women's healthcare solutions. Its two core segments, CooperVision and CooperSurgical, drive revenue through innovative products addressing vision correction and fertility needs. CooperVision dominates the contact lens market with spherical, toric, and multifocal lenses, catering to diverse vision challenges like astigmatism and presbyopia. CooperSurgical enhances women's health through medical devices, diagnostics, and fertility services, positioning the company as a critical player in reproductive and surgical care. The company's global footprint across the Americas, EMEA, and Asia-Pacific ensures broad market penetration and resilience against regional economic fluctuations. Its focus on R&D and strategic acquisitions strengthens its competitive edge in a highly regulated industry, where brand trust and technological advancements are paramount.

Revenue Profitability And Efficiency

The company reported revenue of $3.9 billion for FY 2024, with net income of $392.3 million, reflecting a net margin of approximately 10%. Operating cash flow stood at $709.3 million, underscoring robust operational efficiency. Capital expenditures of $421.2 million indicate sustained investment in growth initiatives, though this impacts free cash flow generation. The absence of dividends suggests reinvestment priorities.

Earnings Power And Capital Efficiency

Diluted EPS of $1.96 demonstrates solid earnings power, supported by a diversified product portfolio and global demand. The company’s capital efficiency is evident in its ability to generate significant operating cash flow relative to net income, though high capex limits immediate liquidity. Debt levels at $2.58 billion warrant monitoring, given the capital-intensive nature of the healthcare sector.

Balance Sheet And Financial Health

Total debt of $2.58 billion contrasts with cash reserves of $107.6 million, indicating leverage that may constrain financial flexibility. However, strong operating cash flow mitigates liquidity risks. The balance sheet reflects a focus on growth through debt-funded investments, common in the medtech industry, but necessitates prudent debt management.

Growth Trends And Dividend Policy

Revenue growth is likely driven by expanding global demand for vision care and fertility solutions. The company’s zero-dividend policy aligns with its strategy to reinvest in R&D and acquisitions, prioritizing long-term market expansion over shareholder payouts. This approach may appeal to growth-oriented investors but limits income-focused appeal.

Valuation And Market Expectations

With a market cap of $15.7 billion and a beta of 1.08, the stock exhibits moderate volatility relative to the market. Valuation multiples should be assessed against peers, considering its niche leadership in contact lenses and women’s health. Investor expectations likely hinge on sustained innovation and international market penetration.

Strategic Advantages And Outlook

The company’s dual-segment focus provides diversification, reducing reliance on any single product line. Its R&D pipeline and acquisition strategy position it to capitalize on aging populations and rising healthcare needs. Regulatory expertise and global distribution networks are key advantages, though macroeconomic and competitive pressures remain risks. The outlook is cautiously optimistic, contingent on execution in high-growth markets.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

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