As of 2024-12-12, the Intrinsic Value of Oracle Corp (ORCL) is
105.92 USD. This Oracle valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 178.58 USD, the upside of Oracle Corp is
-40.70%.
The range of the Intrinsic Value is 63.42 - 242.06 USD
105.92 USD
Intrinsic Value
Oracle Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
63.42 - 242.06 |
105.92 |
-40.7% |
| DCF (Growth 10y) |
75.15 - 257.61 |
119.01 |
-33.4% |
| DCF (EBITDA 5y) |
156.30 - 270.09 |
210.15 |
17.7% |
| DCF (EBITDA 10y) |
149.11 - 278.72 |
207.25 |
16.1% |
| Fair Value |
20.30 - 20.30 |
20.30 |
-88.63% |
| P/E |
163.53 - 210.70 |
178.70 |
0.1% |
| EV/EBITDA |
186.57 - 304.64 |
228.43 |
27.9% |
| EPV |
27.86 - 50.37 |
39.12 |
-78.1% |
| DDM - Stable |
33.81 - 124.90 |
79.36 |
-55.6% |
| DDM - Multi |
50.82 - 142.02 |
74.40 |
-58.3% |
Oracle Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
494,855.90 |
| Beta |
1.47 |
| Outstanding shares (mil) |
2,771.06 |
| Enterprise Value (mil) |
568,754.90 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.53% |
| Cost of Debt |
4.54% |
| WACC |
8.76% |