The Discounted Cash Flow (DCF) valuation of Orian SH M Ltd (ORIN.TA) is 3,521.44 USD. With the latest stock price at 2,503.00 USD, the upside of Orian SH M Ltd based on DCF is 40.7%.
Based on the latest price of 2,503.00 USD and our DCF valuation, Orian SH M Ltd (ORIN.TA) is a buy. buying ORIN.TA stocks now will result in a potential gain of 40.7%.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 8.9% | 7.8% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 2,019.42 - 7,418.60 | 3,521.44 |
| Upside | -19.3% - 196.4% | 40.7% |