The Discounted Cash Flow (DCF) valuation of Orian SH M Ltd (ORIN.TA) is 1,342.73 USD. With the latest stock price at 2,930.00 USD, the upside of Orian SH M Ltd based on DCF is -54.2%.
Based on the latest price of 2,930.00 USD and our DCF valuation, Orian SH M Ltd (ORIN.TA) is a sell. selling ORIN.TA stocks now will result in a potential gain of 54.2%.
| Range | Selected | |
| WACC / Discount Rate | 6.8% - 9.0% | 7.9% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (1,101.31) - 9,454.54 | 1,342.73 |
| Upside | -137.6% - 222.7% | -54.2% |