Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
16.60 USD16.88 USD17.55 USD
+1,691%
16.88 USDCurrent price is 1691% above the base model value.
C
US
COHR.US · COHERENT CORP.
US · US
Latest price302.25 USD
30D-30.27%
Vs. base value+1,733%
Research summary
COHR.US latest organized financial period shows revenue lacks a complete YoY comparison and net income grew +132% YoY. Current price is about 302 USD, while the model base case is about 16.49 USD; the current price sits +1,733% versus the base case. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue-
Net income49M USD
Free cash flow193M USD
Operating cash flow634M USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:26
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price302.25 USD
Base value16.49 USD
Vs. base+1,733%
Price date2026/04/29
16.49 USD16.49 USD17.55 USD
+1,733%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
15.07 USD14.08 USD17.66 USD
+2,047%
14.08 USDCurrent price is 2046.3% above the base model value.Adjusted reference: 67.24 USD
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth39.6%
Current price implies roughly 39.6% annualized FCF growth.
39.6%Current price implies roughly 39.6% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
16.49 USD16.49 USD16.49 USD
+1,733%
16.49 USDCurrent price is 1732.8% above the base model value.
Updated: 2026/04/29 15:26
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
| Period | Item | Category | After-tax impact | Confidence |
|---|---|---|---|---|
| 2025/06/30 | Asset sale gain/loss | Asset sale gain/loss | -1M USD | Medium |
| 2025/06/30 | Integration and restructuring costs | Restructuring | -55M USD | Medium |
| 2025/06/30 | Restructuring charges | Restructuring | -253M USD | Medium |
| 2024/06/30 | Asset sale gain/loss | Asset sale gain/loss | -2M USD | Medium |
| 2024/06/30 | Integration and restructuring costs | Restructuring | -63M USD | Medium |
| 2024/06/30 | Restructuring charges | Restructuring | -56M USD | Medium |
| 2023/06/30 | Asset impairment | Impairment | -31M USD | Medium |
| 2023/06/30 | Asset sale gain/loss | Asset sale gain/loss | -6M USD | Medium |
| 2023/06/30 | Integration and restructuring costs | Restructuring | -73M USD | Medium |
| 2023/06/30 | Restructuring charges | Restructuring | -377M USD | Medium |
| 2022/06/30 | Asset sale gain/loss | Asset sale gain/loss | -487K USD | Medium |
| 2025/12/31 | Asset sale gain/loss | Asset sale gain/loss | -117K USD | Medium |
| 2025/12/31 | Business sale gain/loss | Asset sale gain/loss | 91M USD | Medium |
| 2025/12/31 | Integration and restructuring costs | Restructuring | -51M USD | Medium |
| 2025/12/31 | Restructuring charges | Restructuring | -21M USD | Medium |
| 2025/09/30 | Asset sale gain/loss | Asset sale gain/loss | -100K USD | Medium |
| 2025/09/30 | Business sale gain/loss | Asset sale gain/loss | 91M USD | Medium |
| 2025/09/30 | Integration and restructuring costs | Restructuring | -17M USD | Medium |
| 2025/09/30 | Restructuring charges | Restructuring | -15M USD | Medium |
| 2025/03/31 | Asset sale gain/loss | Asset sale gain/loss | -88K USD | Medium |
| 2025/03/31 | Restructuring charges | Restructuring | -142M USD | Medium |
| 2024/12/31 | Asset sale gain/loss | Asset sale gain/loss | -106K USD | Medium |
| 2024/12/31 | Integration and restructuring costs | Restructuring | -15M USD | Medium |
| 2024/12/31 | Restructuring charges | Restructuring | -64M USD | Medium |
| 2024/09/30 | Asset sale gain/loss | Asset sale gain/loss | 35K USD | Medium |
| 2024/09/30 | Integration and restructuring costs | Restructuring | -9M USD | Medium |
| 2024/09/30 | Restructuring charges | Restructuring | -34M USD | Medium |
| 2024/03/31 | Asset sale gain/loss | Asset sale gain/loss | -414K USD | Medium |
| 2024/03/31 | Restructuring charges | Restructuring | -23M USD | Medium |
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 14
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/06/30 | Annual | - | 49M USD | 359M USD | 193M USD | -0.52 | 1.39 |
| 2024/06/30 | Annual | - | -156M USD | -35M USD | 199M USD | -1.84 | -0.42 |
| 2023/06/30 | Annual | - | -259M USD | 227M USD | 198M USD | -2.93 | 2.56 |
| 2022/06/30 | Annual | - | 235M USD | 235M USD | 99M USD | 1.45 | 1.45 |
| 2021/06/30 | Annual | - | 298M USD | - | 428M USD | 2.37 | - |
Ad placement