As of 2025-07-06, the Intrinsic Value of Orion Oyj (ORNBV.HE) is 41.23 EUR. This ORNBV.HE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 63.10 EUR, the upside of Orion Oyj is -34.70%.
The range of the Intrinsic Value is 30.12 - 67.68 EUR
Based on its market price of 63.10 EUR and our intrinsic valuation, Orion Oyj (ORNBV.HE) is overvalued by 34.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 30.12 - 67.68 | 41.23 | -34.7% |
| DCF (Growth 10y) | 34.21 - 72.51 | 45.66 | -27.6% |
| DCF (EBITDA 5y) | 32.09 - 49.63 | 38.45 | -39.1% |
| DCF (EBITDA 10y) | 35.40 - 55.36 | 42.79 | -32.2% |
| Fair Value | 45.50 - 45.50 | 45.50 | -27.89% |
| P/E | 48.43 - 78.16 | 57.00 | -9.7% |
| EV/EBITDA | 23.36 - 49.64 | 34.27 | -45.7% |
| EPV | 21.33 - 30.90 | 26.12 | -58.6% |
| DDM - Stable | 20.11 - 61.17 | 40.64 | -35.6% |
| DDM - Multi | 24.21 - 58.85 | 34.49 | -45.3% |
| Market Cap (mil) | 8,905.30 |
| Beta | 0.87 |
| Outstanding shares (mil) | 141.13 |
| Enterprise Value (mil) | 8,967.10 |
| Market risk premium | 5.68% |
| Cost of Equity | 8.09% |
| Cost of Debt | 4.25% |
| WACC | 7.93% |