As of 2024-12-14, the Intrinsic Value of Ormat Technologies Inc (ORA) is
95.89 USD. This ORA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 72.50 USD, the upside of Ormat Technologies Inc is
32.30%.
The range of the Intrinsic Value is 42.38 - 471.21 USD
95.89 USD
Intrinsic Value
ORA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
42.38 - 471.21 |
95.89 |
32.3% |
| DCF (Growth 10y) |
56.88 - 526.82 |
115.83 |
59.8% |
| DCF (EBITDA 5y) |
97.02 - 130.32 |
113.87 |
57.1% |
| DCF (EBITDA 10y) |
117.02 - 168.51 |
141.96 |
95.8% |
| Fair Value |
21.40 - 21.40 |
21.40 |
-70.48% |
| P/E |
46.69 - 76.50 |
63.00 |
-13.1% |
| EV/EBITDA |
45.70 - 131.41 |
85.42 |
17.8% |
| EPV |
(63.50) - (74.36) |
(68.93) |
-195.1% |
| DDM - Stable |
23.98 - 129.90 |
76.94 |
6.1% |
| DDM - Multi |
41.81 - 172.45 |
66.89 |
-7.7% |
ORA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,384.80 |
| Beta |
0.69 |
| Outstanding shares (mil) |
60.48 |
| Enterprise Value (mil) |
6,471.20 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.04% |
| Cost of Debt |
5.24% |
| WACC |
6.12% |