ORA
Ormat Technologies Inc
Price:  
71.53 
USD
Volume:  
306,846.00
United States | Independent Power and Renewable Electricity Producers
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ORA Intrinsic Value

33.60 %
Upside

What is the intrinsic value of ORA?

As of 2025-05-25, the Intrinsic Value of Ormat Technologies Inc (ORA) is 95.53 USD. This ORA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 71.53 USD, the upside of Ormat Technologies Inc is 33.60%.

The range of the Intrinsic Value is 42.87 - 419.15 USD

Is ORA undervalued or overvalued?

Based on its market price of 71.53 USD and our intrinsic valuation, Ormat Technologies Inc (ORA) is undervalued by 33.60%.

71.53 USD
Stock Price
95.53 USD
Intrinsic Value
Intrinsic Value Details

ORA Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 42.87 - 419.15 95.53 33.6%
DCF (Growth 10y) 58.62 - 475.21 117.25 63.9%
DCF (EBITDA 5y) 87.18 - 129.46 107.75 50.6%
DCF (EBITDA 10y) 99.60 - 156.45 126.29 76.6%
Fair Value 26.55 - 26.55 26.55 -62.88%
P/E 43.52 - 103.74 69.06 -3.5%
EV/EBITDA 43.82 - 131.48 80.87 13.1%
EPV (66.63) - (77.56) (72.09) -200.8%
DDM - Stable 27.52 - 127.09 77.30 8.1%
DDM - Multi 38.57 - 135.32 59.66 -16.6%

ORA Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4,335.43
Beta 0.40
Outstanding shares (mil) 60.61
Enterprise Value (mil) 6,568.53
Market risk premium 4.60%
Cost of Equity 6.87%
Cost of Debt 6.02%
WACC 6.23%