COHR · Coherent, Inc.

$258.162026-05-17

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

Intrinsic Value Range Comparison · Mulya.ai

R&D capitalized (5yr)

Bull

$19

-92.5% vs market

Base · active

$34

-86.9% vs market

Bear

$45

-82.5% vs market

Mulya.ai vs Analyst IV Comparison?

Bull $19

Base $34

Bear $45

Median $235

Market $258

Market Price $258

Mulya.ai Base $34

Analysts Median $235

Mulya.ai IV range ($45 · $19)

Analysts Range ($170 · $250)

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
2022.Q2	$3.1B	—	17.6%	14.3%	$469MM	−$217MM	$252MM	10.3%	—	9.7%	$4.8B	$1.91	—
2023.Q2	$3.3B	6.8%	17.0%	45.0%	$310MM	−$5.7B	−$5.4B	11.9%	—	3.7%	$11.9B	$1.51	—
2024.Q2	$5.2B	55.6%	7.4%	25.3%	$285MM	$266MM	$550MM	12.6%	—	2.3%	$12.4B	$-1.67	—
2025.Q2	$4.7B	-8.8%	3.6%	45.0%	$92MM	−$98MM	−$6MM	13.2%	—	0.8%	$11.8B	$-1.00	—
2026.Q2	$6.3B	33.7%	14.6%	17.7%	$758MM	$107.6B	$108.4B	13.0%	—	6.2%	$12.6B	$1.89	43.6
italics below = DCF projection · 10yr Rev CAGR: 9.2%
2027.Q2	$8.0B	+26.6%	12.9%	17.9%	$844MM	−$3.4B	−$2.6B	11.7%	−$2.3B	5.9%	$16.0B	$3.98	64.9
2028.Q2	$9.7B	+21.2%	13.8%	18.2%	$1.1B	−$3.5B	−$2.5B	11.4%	−$2.0B	6.1%	$19.5B	$5.13	50.3
2029.Q2	$10.6B	+10.3%	13.8%	18.4%	$1.2B	−$2.2B	−$957MM	11.1%	−$693MM	5.8%	$21.7B	$5.65	45.7
2030.Q2	$11.4B	+6.9%	13.8%	18.6%	$1.3B	−$1.6B	−$367MM	10.8%	−$240MM	5.7%	$23.3B	$6.02	42.9
2031.Q2	$12.0B	+5.6%	13.8%	18.9%	$1.3B	−$1.5B	−$131MM	10.4%	−$77MM	5.6%	$24.8B	$6.34	40.7

Term. Yr+	$15.8B	4.1%	19.9%	20.0%	$2.5B	−$1.2B	$1.3B	8.6%	$10.9B	8.6%	—	—	—

Active scenario IV: $34 (-86.9% vs market)