The Discounted Cash Flow (DCF) valuation of Organon & Co (OGN) is 59.49 USD. With the latest stock price at 15.30 USD, the upside of Organon & Co based on DCF is 288.9%.
| Range | Selected | |
| WACC / Discount Rate | 4.5% - 6.7% | 5.6% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 39.35 - 97.46 | 59.49 |
| Upside | 157.2% - 537.0% | 288.9% |