ORA
Ormat Technologies Inc
Price:  
65.81 
USD
Volume:  
373,468.00
United States | Independent Power and Renewable Electricity Producers
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ORA Intrinsic Value

%
Upside

As of 2024-03-02, the Intrinsic Value of Ormat Technologies Inc (ORA) is 72.48 USD. This ORA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 65.81 USD, the upside of Ormat Technologies Inc is %.

The range of the Intrinsic Value is 32.20 - 350.09 USD

65.81 USD
Stock Price
72.48 USD
Intrinsic Value
Intrinsic Value Details

ORA Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 32.20 - 350.09 72.48 10.1%
DCF (Growth 10y) 90.22 - 725.07 170.91 159.7%
DCF (EBITDA 5y) 128.55 - 167.79 151.04 129.5%
DCF (EBITDA 10y) 165.94 - 231.29 200.72 205.0%
Fair Value 22.48 - 22.48 22.48 -65.84%
P/E 30.05 - 60.70 47.58 -27.7%
EV/EBITDA 47.85 - 124.06 81.50 23.8%
EPV (55.10) - (64.09) (59.60) -190.6%
DDM - Stable 25.19 - 114.17 69.68 5.9%
DDM - Multi 53.16 - 185.37 82.40 25.2%

ORA Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,972.29
Beta 0.93
Outstanding shares (mil) 60.36
Enterprise Value (mil) 5,642.75
Market risk premium 4.60%
Cost of Equity 7.68%
Cost of Debt 5.51%
WACC 6.58%