As of 2025-09-18, the Intrinsic Value of ODP Corp (ODP) is 50.16 USD. This ODP valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 21.68 USD, the upside of ODP Corp is 131.40%.
The range of the Intrinsic Value is 41.72 - 63.46 USD
Based on its market price of 21.68 USD and our intrinsic valuation, ODP Corp (ODP) is undervalued by 131.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 41.72 - 63.46 | 50.16 | 131.4% |
| DCF (Growth 10y) | 39.91 - 58.14 | 47.04 | 117.0% |
| DCF (EBITDA 5y) | 41.02 - 48.47 | 44.70 | 106.2% |
| DCF (EBITDA 10y) | 41.87 - 51.58 | 46.46 | 114.3% |
| Fair Value | 4.32 - 4.32 | 4.32 | -80.07% |
| P/E | 14.07 - 60.13 | 34.84 | 60.7% |
| EV/EBITDA | 43.10 - 71.51 | 51.36 | 136.9% |
| EPV | 91.80 - 125.24 | 108.52 | 400.5% |
| DDM - Stable | 5.39 - 10.26 | 7.82 | -63.9% |
| DDM - Multi | 20.69 - 31.65 | 25.09 | 15.7% |
| Market Cap (mil) | 652.13 |
| Beta | 0.85 |
| Outstanding shares (mil) | 30.08 |
| Enterprise Value (mil) | 720.13 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.91% |
| Cost of Debt | 6.53% |
| WACC | 8.37% |