As of 2025-05-06, the Intrinsic Value of O-I Glass Inc (OI) is 16.70 USD. This OI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 13.25 USD, the upside of O-I Glass Inc is 26.10%.
The range of the Intrinsic Value is (1.26) - 172.74 USD
Based on its market price of 13.25 USD and our intrinsic valuation, O-I Glass Inc (OI) is undervalued by 26.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (1.26) - 172.74 | 16.70 | 26.1% |
| DCF (Growth 10y) | (0.45) - 160.95 | 16.43 | 24.0% |
| DCF (EBITDA 5y) | 7.64 - 27.02 | 15.94 | 20.3% |
| DCF (EBITDA 10y) | 6.04 - 29.63 | 15.71 | 18.6% |
| Fair Value | -16.97 - -16.97 | -16.97 | -228.09% |
| P/E | (10.78) - 3.88 | (4.35) | -132.8% |
| EV/EBITDA | 15.28 - 35.21 | 22.55 | 70.2% |
| EPV | 2.78 - 26.92 | 14.85 | 12.1% |
| DDM - Stable | (5.70) - (16.35) | (11.03) | -183.2% |
| DDM - Multi | 1.66 - 3.78 | 2.32 | -82.5% |
| Market Cap (mil) | 2,049.38 |
| Beta | 0.87 |
| Outstanding shares (mil) | 154.67 |
| Enterprise Value (mil) | 6,284.38 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.53% |
| Cost of Debt | 8.97% |
| WACC | 7.43% |