Using the PEG framework with analyst consensus forward EPS growth of 25.0%, The Cooper Companies, Inc. has a fair value of $115.49 based on NTM EPS (FY2026) of $4.62. The current PEG ratio is 0.46.
PEG < 1 = bargain, 1–1.5 = fair, > 2 = expensive.
Growth above 25% is capped — hypergrowth may not be sustainable long-term.
| EPS Growth RateForward | 33.6% |
| Adjusted Growth (clamped 8–25%)Clamped | 25.0% |
| Fair P/E | 25.0x |
| NTM EPS (FY2026) | $4.62 |
| Fair Value | $115.49 |
| Period | EPS Est. | Growth | Analysts |
|---|---|---|---|
| FY2025 (actual) | $1.87 | — | — |
| FY2026E | $4.62 | +147.0% | 15 |
| FY2027E | $5.03 | +8.9% | 14 |
| FY2028E | $5.45 | +8.4% | 10 |
| FY2029E | $5.96 | +9.4% | 5 |
4Y Forward EPS CAGR: 33.6%
| Year | Net Income | EPS | YoY |
|---|
The PEG Fair Value uses the Price/Earnings-to-Growth framework. A stock is fairly valued when its P/E ratio equals its earnings growth rate (PEG = 1.0). This model adds dividend yield to the growth rate per the original PEGY formula.
Growth rate priority: analyst consensus forward EPS CAGR (when ≥ 3 analysts cover the stock), falling back to historical EPS CAGR. Using EPS rather than net income avoids distortion from share buybacks. The growth rate is clamped between 8% and 25% — below 8% would undervalue stable earners, while above 25% would overvalue unsustainable spikes.
| FY2021 | $2.9B | $59.07 | — |
| FY2022 | $385.8M | $1.94 | -96.7% |
| FY2023 | $294.2M | $1.48 | -23.7% |
| FY2024 | $392.3M | $1.96 | +32.4% |
| FY2025 | $374.9M | $1.87 | -4.6% |
4Y Historical EPS CAGR: -57.8%