COHR · Coherent, Inc.

$380.562026-07-21

Sector: Technology; Industry: Hardware, Equipment & Parts; Sub-Industry: Electronic Components

Intrinsic Value Range Comparison · Mulya.ai

R&D capitalized (5yr)

Bull

$0

-107.4% vs market

Base · active

$0

-107.4% vs market

Bear

$60

-84.3% vs market

Mulya.ai vs Analyst IV Comparison?

Bear $60

Base $-28

Bull $-28

Median $330

Market $381

Market Price $381

Mulya.ai Base $-28

Analysts Median $330

Mulya.ai IV range ($60 · $-28)

Analysts Range ($230 · $455)

Fundamentals · historical + forward · base

italics = DCF projection

Period	Revenue	Rev Gr ?	Ops M% ?	Tax Rate ?	NOPAT ?	Reinvest ?	FCFF ?	WACC% ?	PV FCFF ?	ROIC ?	Inv. Cap ?	EPS ?	P/E
2024.Q3	$5.2B	—	6.8%	19.2%	$284MM	$328MM	$612MM	13.7%	—	2.3%	$12.4B	$-1.67	—
2025.Q2	$4.7B	-8.8%	3.3%	45.0%	$85MM	−$40MM	$45MM	13.2%	—	0.7%	$11.9B	$-1.00	—
2025.Q3	$4.7B	0.0%	3.3%	45.0%	$85MM	−$103MM	−$18MM	13.7%	—	0.7%	$12.0B	$-1.00	—
2026.Q2	$5.8B	23.4%	11.9%	17.7%	$568MM	$107.7B	$108.3B	13.0%	—	4.6%	$12.7B	$0.32	—
2026.Q3	$6.6B	13.6%	12.9%	10.5%	$763MM	−$648MM	$115MM	13.4%	—	5.9%	$13.1B	$3.02	69.4
italics below = DCF projection · 10yr Rev CAGR: 20.5%
2027.Q3	$9.3B	+41.4%	11.9%	11.5%	$984MM	−$5.6B	−$4.6B	11.9%	−$4.1B	6.2%	$18.8B	$5.04	75.5
2028.Q3	$12.5B	+34.1%	13.7%	12.4%	$1.5B	−$6.8B	−$5.3B	11.6%	−$4.2B	6.8%	$25.5B	$7.71	49.4
2029.Q3	$19.1B	+52.5%	13.7%	13.4%	$2.3B	−$14.5B	−$12.2B	11.3%	−$8.8B	6.9%	$40.0B	$11.63	32.7
2030.Q3	$24.1B	+26.1%	13.7%	14.3%	$2.8B	−$11.4B	−$8.6B	10.9%	−$5.6B	6.2%	$51.5B	$14.51	26.2
2031.Q3	$28.0B	+16.1%	13.7%	15.3%	$3.3B	−$9.2B	−$6.0B	10.6%	−$3.5B	5.8%	$60.7B	$16.66	22.8

Term. Yr+	$44.5B	4.1%	18.3%	20.0%	$6.5B	−$3.1B	$3.4B	8.6%	$28.1B	8.6%	—	—	—

Active scenario IV: $0 (-107.4% vs market)