investorscraft@gmail.com

Intrinsic Value of Coherent Corp. (COHR)

Previous Close$58.86
Intrinsic Value
Upside potential
Previous Close
$58.86

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023-06-30 and quarterly data as of 2023-09-30.

  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 year(a)2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

INCOME STATEMENT

Revenue growth rate, %55.6NaN
Revenue, $5160NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m5197NaN
Operating income, $m-37NaN
EBITDA, $m664NaN
Interest expense (income), $mNaN
Earnings before tax, $m-500NaN
Tax expense, $m-96NaN
Net income, $m-404NaN

BALANCE SHEET

Cash and short-term investments, $m833NaN
Total assets, $m13711NaN
Adjusted assets (=assets-cash), $m12878NaN
Average production assets, $m6697NaN
Working capital, $m2173NaN
Total debt, $m4310NaN
Total liabilities, $m8724NaN
Total equity, $m4988NaN
Debt-to-equity ratio0.864NaN
Adjusted equity ratio0.328NaN

CASH FLOW

Net income, $m-404NaN
Depreciation, amort., depletion, $m702NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m634NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-436NaN
Free cash flow, $m1070NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m2173
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount