The Discounted Cash Flow (DCF) valuation of Organon & Co (OGN) is 52.45 USD. With the latest stock price at 9.88 USD, the upside of Organon & Co based on DCF is 430.9%.
Based on the latest price of 9.88 USD and our DCF valuation, Organon & Co (OGN) is a buy. buying OGN stocks now will result in a potential gain of 430.9%.
| Range | Selected | |
| WACC / Discount Rate | 4.5% - 7.0% | 5.7% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 32.29 - 93.09 | 52.45 |
| Upside | 226.9% - 842.2% | 430.9% |