OGN
Organon & Co
Price:  
10.63 
USD
Volume:  
4,492,013.00
United States | Pharmaceuticals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

OGN Intrinsic Value

540.70 %
Upside

What is the intrinsic value of OGN?

As of 2025-04-22, the Intrinsic Value of Organon & Co (OGN) is 68.11 USD. This OGN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10.63 USD, the upside of Organon & Co is 540.70%.

The range of the Intrinsic Value is 46.77 - 107.18 USD

Is OGN undervalued or overvalued?

Based on its market price of 10.63 USD and our intrinsic valuation, Organon & Co (OGN) is undervalued by 540.70%.

10.63 USD
Stock Price
68.11 USD
Intrinsic Value
Intrinsic Value Details

OGN Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 46.77 - 107.18 68.11 540.7%
DCF (Growth 10y) 54.68 - 117.02 76.79 622.4%
DCF (EBITDA 5y) 29.29 - 50.55 35.80 236.8%
DCF (EBITDA 10y) 40.33 - 65.69 48.88 359.8%
Fair Value 16.75 - 16.75 16.75 57.55%
P/E 38.88 - 60.76 50.00 370.4%
EV/EBITDA 24.96 - 68.93 37.44 252.2%
EPV 38.91 - 69.01 53.96 407.6%
DDM - Stable 21.60 - 43.40 32.50 205.7%
DDM - Multi 20.10 - 31.65 24.60 131.4%

OGN Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,742.01
Beta 0.21
Outstanding shares (mil) 257.95
Enterprise Value (mil) 10,947.01
Market risk premium 4.60%
Cost of Equity 9.40%
Cost of Debt 5.04%
WACC 5.45%