As of 2024-12-13, the Intrinsic Value of Orior AG (ORON.SW) is
58.02 CHF. This ORON.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 41.00 CHF, the upside of Orior AG is
41.50%.
The range of the Intrinsic Value is 37.18 - 103.72 CHF
58.02 CHF
Intrinsic Value
ORON.SW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
37.18 - 103.72 |
58.02 |
41.5% |
| DCF (Growth 10y) |
42.37 - 110.64 |
63.86 |
55.7% |
| DCF (EBITDA 5y) |
24.19 - 56.28 |
45.41 |
10.8% |
| DCF (EBITDA 10y) |
32.61 - 68.88 |
54.17 |
32.1% |
| Fair Value |
16.30 - 16.30 |
16.30 |
-60.25% |
| P/E |
40.77 - 49.43 |
41.90 |
2.2% |
| EV/EBITDA |
19.35 - 52.35 |
43.56 |
6.2% |
| EPV |
215.04 - 373.92 |
294.48 |
618.2% |
| DDM - Stable |
27.06 - 83.24 |
55.15 |
34.5% |
| DDM - Multi |
43.92 - 101.76 |
60.97 |
48.7% |
ORON.SW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
267.95 |
| Beta |
0.63 |
| Outstanding shares (mil) |
6.54 |
| Enterprise Value (mil) |
416.97 |
| Market risk premium |
5.10% |
| Cost of Equity |
6.48% |
| Cost of Debt |
4.25% |
| WACC |
5.57% |