The Discounted Cash Flow (DCF) valuation of Origo hf (ORIGO.IC) is 120.87 ISK. With the latest stock price at 87.00 ISK, the upside of Origo hf based on DCF is 38.9%.
Based on the latest price of 87.00 ISK and our DCF valuation, Origo hf (ORIGO.IC) is a buy. buying ORIGO.IC stocks now will result in a potential gain of 38.9%.
| Range | Selected | |
| WACC / Discount Rate | 10.7% - 12.3% | 11.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 104.27 - 144.98 | 120.87 |
| Upside | 19.9% - 66.6% | 38.9% |