The Discounted Cash Flow (DCF) valuation of Orior AG (ORON.SW) is 58.02 CHF. With the latest stock price at 41.60 CHF, the upside of Orior AG based on DCF is 39.5%.
| Range | Selected | |
| WACC / Discount Rate | 4.2% - 7.0% | 5.6% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 37.18 - 103.72 | 58.02 |
| Upside | -10.6% - 149.3% | 39.5% |