ODP
ODP Corp
Price:  
19.66 
USD
Volume:  
173,622.00
United States | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ODP Intrinsic Value

145.20 %
Upside

What is the intrinsic value of ODP?

As of 2025-07-05, the Intrinsic Value of ODP Corp (ODP) is 48.20 USD. This ODP valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 19.66 USD, the upside of ODP Corp is 145.20%.

The range of the Intrinsic Value is 39.99 - 61.35 USD

Is ODP undervalued or overvalued?

Based on its market price of 19.66 USD and our intrinsic valuation, ODP Corp (ODP) is undervalued by 145.20%.

19.66 USD
Stock Price
48.20 USD
Intrinsic Value
Intrinsic Value Details

ODP Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 39.99 - 61.35 48.20 145.2%
DCF (Growth 10y) 39.82 - 58.75 47.16 139.9%
DCF (EBITDA 5y) 41.19 - 52.95 46.47 136.3%
DCF (EBITDA 10y) 43.09 - 57.01 49.23 150.4%
Fair Value -7.81 - -7.81 -7.81 -139.74%
P/E (18.56) - 44.81 10.03 -49.0%
EV/EBITDA 41.83 - 66.41 50.87 158.7%
EPV 89.73 - 124.64 107.19 445.2%
DDM - Stable (9.30) - (17.94) (13.62) -169.3%
DDM - Multi 20.09 - 31.50 24.64 25.3%

ODP Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 591.37
Beta 0.78
Outstanding shares (mil) 30.08
Enterprise Value (mil) 668.37
Market risk premium 4.60%
Cost of Equity 10.30%
Cost of Debt 6.53%
WACC 8.47%