As of 2025-09-18, the Fair Value of Organon & Co (OGN) is 13.46 USD. This value is based on the Peter Lynch's Fair Value formula. With the current market price of 10.45 USD, the upside of Organon & Co is 28.83%.
With the market price of 10.45 USD and our fair value calculation, Organon & Co (OGN) is a good investment. Investing in OGN stocks now will result in a potential gain of 28.83%.
Peter Lynch's formula is:
The earnings growth rate we use in the formula is the average growth rate of net income/earnings over the last 5 years. If the average growth rate is smaller than 5%, we set it to 5%. If it is larger than 25%, we set it to 25%. If the TTM EPS is negative, Peter Lynch Fair Value's result can be unreliable.
| Historical Earnings | ||||||
| 2020-12-31 | 2021-12-31 | 2022-12-31 | 2023-12-31 | 2024-12-31 | 5Y Avg | |
| Net income | 2,160.00 | 1,351.00 | 917.00 | 1,023.00 | 864.00 | 1,263.00 |
| YoY growth | -32.88% | -37.45% | -32.12% | 11.56% | -15.54% | -21.29% |
| Market Cap (mil) | 2,716.69 |
| P/E | 3.88x |
| Forward P/E | 4.27x |
| EPS | 2.69 |
| Avg earnings growth rate | -21.29% |
| TTM earnings | 700.00 |