As of 2025-07-05, the Intrinsic Value of Oil-Dri Corporation of America (ODC) is 54.05 USD. This ODC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 60.33 USD, the upside of Oil-Dri Corporation of America is -10.40%.
The range of the Intrinsic Value is 45.15 - 67.77 USD
Based on its market price of 60.33 USD and our intrinsic valuation, Oil-Dri Corporation of America (ODC) is overvalued by 10.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 45.15 - 67.77 | 54.05 | -10.4% |
| DCF (Growth 10y) | 55.26 - 81.14 | 65.47 | 8.5% |
| DCF (EBITDA 5y) | 57.35 - 65.30 | 62.89 | 4.2% |
| DCF (EBITDA 10y) | 66.48 - 78.32 | 73.75 | 22.3% |
| Fair Value | 84.76 - 84.76 | 84.76 | 40.49% |
| P/E | 62.89 - 97.81 | 78.53 | 30.2% |
| EV/EBITDA | 55.48 - 71.95 | 61.75 | 2.3% |
| EPV | 20.19 - 25.34 | 22.77 | -62.3% |
| DDM - Stable | 35.10 - 69.76 | 52.43 | -13.1% |
| DDM - Multi | 42.28 - 65.22 | 51.29 | -15.0% |
| Market Cap (mil) | 880.21 |
| Beta | 0.50 |
| Outstanding shares (mil) | 14.59 |
| Enterprise Value (mil) | 884.55 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.07% |
| Cost of Debt | 4.68% |
| WACC | 5.95% |