As of 2024-12-14, the Intrinsic Value of Organon & Co (OGN) is
59.39 USD. This OGN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 15.30 USD, the upside of Organon & Co is
288.10%.
The range of the Intrinsic Value is 39.27 - 97.29 USD
59.39 USD
Intrinsic Value
OGN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
39.27 - 97.29 |
59.39 |
288.1% |
| DCF (Growth 10y) |
46.51 - 106.31 |
67.33 |
340.1% |
| DCF (EBITDA 5y) |
36.12 - 48.64 |
42.26 |
176.2% |
| DCF (EBITDA 10y) |
44.12 - 62.46 |
52.80 |
245.1% |
| Fair Value |
25.26 - 25.26 |
25.26 |
65.09% |
| P/E |
55.15 - 147.51 |
97.14 |
534.9% |
| EV/EBITDA |
43.41 - 91.51 |
66.75 |
336.3% |
| EPV |
46.95 - 83.67 |
65.31 |
326.9% |
| DDM - Stable |
33.51 - 73.64 |
53.57 |
250.1% |
| DDM - Multi |
17.83 - 31.00 |
22.68 |
48.3% |
OGN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,940.36 |
| Beta |
0.55 |
| Outstanding shares (mil) |
257.54 |
| Enterprise Value (mil) |
11,926.36 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.86% |
| Cost of Debt |
5.04% |
| WACC |
5.62% |