As of 2024-12-11, the Intrinsic Value of O-I Glass Inc (OI) is
18.08 USD. This OI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 11.80 USD, the upside of O-I Glass Inc is
53.20%.
The range of the Intrinsic Value is 0.53 - 101.54 USD
18.08 USD
Intrinsic Value
OI Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
0.53 - 101.54 |
18.08 |
53.2% |
| DCF (Growth 10y) |
0.34 - 88.63 |
15.80 |
33.9% |
| DCF (EBITDA 5y) |
10.69 - 22.41 |
15.88 |
34.6% |
| DCF (EBITDA 10y) |
10.15 - 24.92 |
16.61 |
40.7% |
| Fair Value |
-22.19 - -22.19 |
-22.19 |
-288.05% |
| P/E |
(45.68) - 4.24 |
(23.65) |
-300.4% |
| EV/EBITDA |
10.52 - 36.46 |
22.54 |
91.0% |
| EPV |
8.69 - 29.56 |
19.12 |
62.0% |
| DDM - Stable |
(19.39) - (62.56) |
(40.98) |
-447.3% |
| DDM - Multi |
1.82 - 4.72 |
2.65 |
-77.6% |
OI Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,824.87 |
| Beta |
1.08 |
| Outstanding shares (mil) |
154.65 |
| Enterprise Value (mil) |
6,315.87 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.87% |
| Cost of Debt |
7.03% |
| WACC |
5.29% |