The Discounted Cash Flow (DCF) valuation of Olo Inc (OLO) is (0.69) USD. With the latest stock price at 10.12 USD, the upside of Olo Inc based on DCF is -106.9%.

Is OLO a buy or a sell?

Based on the latest price of 10.12 USD and our DCF valuation, Olo Inc (OLO) is a sell. Selling OLO stocks now will result in a potential gain of 106.9%.

Note: valuation result may not be accurate due to the company's negative cashflows.

	Range	Selected
WACC / Discount Rate	8.0% - 9.8%	8.9%
Long-term Growth Rate	3.0% - 5.0%	4.0%
Fair Price	(2.00) - (0.12)	(0.69)
Upside	-119.7% - -101.2%	-106.9%

10.12 USD

Stock Price

(0.69) USD

Fair Price

REVENUE & EXPENSES

CAPEX

D&A

WORKING CAPITAL

TERMINAL VALUE

OLO DCF Valuation: Revenue & Expenses Forecast

(USD in millions)		Projections

	12-2024	12-2025	12-2026	12-2027	12-2028	12-2029

Revenue	285	346	414	519	606	706
% Growth	25%	22%	19%	25%	17%	16%

Cost of goods sold	(129)	(148)	(168)	(201)	(223)	(246)
% of Revenue	45%	43%	41%	39%	37%	35%

Selling, G&A expenses	(104)	(127)	(151)	(190)	(221)	(258)
% of Revenue	37%	37%	37%	37%	37%	37%

Research & Development	(68)	(82)	(98)	(124)	(144)	(168)
% of Revenue	24%	24%	24%	24%	24%	24%

Net interest & other expenses	16	19	23	28	33	39
% of Revenue	5%	5%	5%	5%	5%	5%

Tax expense	(1)	(0)	(1)	(2)	(3)	(4)
Tax rate	1570%	6%	6%	6%	6%	6%

Net profit	(1)	7	17	31	48	68
% Margin	0%	2%	4%	6%	8%	10%