As of 2025-07-05, the Intrinsic Value of Orion Engineered Carbons SA (OEC) is 41.35 USD. This OEC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 11.25 USD, the upside of Orion Engineered Carbons SA is 267.50%.
The range of the Intrinsic Value is 23.06 - 96.24 USD
Based on its market price of 11.25 USD and our intrinsic valuation, Orion Engineered Carbons SA (OEC) is undervalued by 267.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 23.06 - 96.24 | 41.35 | 267.5% |
| DCF (Growth 10y) | 29.42 - 105.57 | 48.60 | 332.0% |
| DCF (EBITDA 5y) | 20.41 - 29.23 | 24.64 | 119.0% |
| DCF (EBITDA 10y) | 24.91 - 36.84 | 30.47 | 170.8% |
| Fair Value | 11.82 - 11.82 | 11.82 | 5.05% |
| P/E | 5.07 - 9.97 | 7.56 | -32.8% |
| EV/EBITDA | 7.03 - 16.51 | 11.52 | 2.4% |
| EPV | (7.02) - (3.55) | (5.28) | -147.0% |
| DDM - Stable | 2.80 - 5.95 | 4.37 | -61.1% |
| DDM - Multi | 12.39 - 20.43 | 15.43 | 37.1% |
| Market Cap (mil) | 633.04 |
| Beta | 1.13 |
| Outstanding shares (mil) | 56.27 |
| Enterprise Value (mil) | 1,568.04 |
| Market risk premium | 4.60% |
| Cost of Equity | 12.49% |
| Cost of Debt | 5.54% |
| WACC | 7.19% |