Phase Space AI

Cooper Companies

COO · investment memo

Valuation margin
demonstrated − required CAGR
+1.3%
Required CAGR
6.1%
Demonstrated
7.3%
Terminal margin
20.0%
Exit multiple
22.7x
Company state
A
Terminal margin basis

MEMO HEADLINE, AND IT IS A UNIVERSE-WIDE CONSTANT, NOT A DERIVED FIGURE. The memo discloses this itself: the scan's COO_analysis.json has no terminal_margin key, and its published required_cagr_pct inverts exactly to a flat 20.0% applied to every name in the universe (coverage_scan.py's hardcoded 0.20). COO's own trailing operating margin is 16.7%. m_EBIT,T 20.0 <= m_gross,T 65.5 SATISFIED, and 20.0 is ABOVE trailing rather than below it, so this is not the below-trailing defect - it is the constant-substitution defect. See terminal_margin_pct_own_basis.

Risk & exit

Four distinct questions, one field each. A price is not a thesis: the trigger below forces a re-underwrite and freezes further purchases — it is never an automatic sell.

Risk trigger
12% below the memo price
$63.43
Forward E[R]
vs a 0% floor
+6.8%

A daily close below $63.43 triggers a mandatory re-underwrite and freezes further purchases. It is not an automatic sell unless a separate fundamental invalidation condition has been breached.

Thesis-invalidation conditions

Fundamental and falsifiable, never price-based. If one is satisfied the thesis is marked dead and the position is retained only by explicit decision.

Impairment case

Not stated. No permanent-loss case with a named cause is on file. A valuation bear case is not an impairment case.

Documents

01 Company Research 02 Financial Model Notes 03 Valuation Analysis 05 Trade Construction 06 Catalyst Calendar