investorscraft@gmail.com

Intrinsic Value of The Cooper Companies, Inc. (COO)

Previous Close$74.59
Intrinsic Value
Upside potential
Previous Close
$74.59

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 medical device firm specializing in contact lenses, women’s health, and surgical products. Its core revenue model is driven by recurring sales of consumable medical devices, particularly in the vision care segment, where it holds a strong position with brands like CooperVision. The company serves a diverse customer base, including optometrists, hospitals, and distributors, leveraging its vertically integrated manufacturing to maintain cost efficiency and quality control. In the women’s health segment, CooperSurgical focuses on fertility and prenatal care, benefiting from long-term demographic trends. The company competes in highly regulated markets, where its scale, innovation pipeline, and global distribution network provide a competitive edge. Its market positioning is reinforced by consistent R&D investment and strategic acquisitions to expand its product portfolio and geographic reach.

Revenue Profitability And Efficiency

In FY 2024, Cooper reported revenue of $3.9 billion, with net income of $392.3 million, reflecting a net margin of approximately 10%. Operating cash flow stood at $709.3 million, demonstrating robust cash generation. Capital expenditures of $421.2 million indicate ongoing investment in production capacity and innovation, supporting long-term growth. The company’s efficiency metrics suggest disciplined cost management, though further details on operating leverage would provide deeper insight.

Earnings Power And Capital Efficiency

Diluted EPS of $1.96 underscores the company’s earnings power, supported by stable demand for its medical devices. The balance between reinvestment and profitability appears balanced, with operating cash flow covering capital expenditures comfortably. However, the absence of dividend payouts suggests a focus on reinvesting earnings into growth initiatives or debt reduction, aligning with its capital allocation strategy.

Balance Sheet And Financial Health

Cooper’s financial health is marked by $107.6 million in cash and equivalents against total debt of $2.58 billion, indicating a leveraged but manageable position. The debt level reflects past acquisitions and expansion efforts, with operating cash flow providing adequate coverage. The lack of dividend payments may offer flexibility for deleveraging or further strategic investments.

Growth Trends And Dividend Policy

Revenue growth trends are not explicitly provided, but the company’s focus on vision care and women’s health—both resilient sectors—suggests steady demand. Cooper does not pay dividends, prioritizing reinvestment in R&D and M&A to drive expansion. This aligns with its strategy to capitalize on long-term industry tailwinds, such as aging populations and increasing vision correction needs.

Valuation And Market Expectations

With a market capitalization derived from 198.9 million shares outstanding, Cooper’s valuation likely reflects its niche leadership and growth potential. Investors may price in expectations for sustained mid-single-digit revenue growth and margin stability, though comparative industry multiples would provide clearer context. The absence of dividends may influence investor sentiment toward capital appreciation.

Strategic Advantages And Outlook

Cooper’s strategic advantages include its diversified product portfolio, global footprint, and strong brand equity in vision care. The outlook remains positive, supported by secular demand trends in healthcare and the company’s ability to innovate. Risks include regulatory pressures and competition, but its scale and vertical integration position it well for sustained performance.

Sources

10-K filing, CIK 0000711404

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