As of 2026-04-06, the Intrinsic Value of Orior AG (ORON.SW) is 6.48 CHF. This ORON.SW valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 10.82 CHF, the upside of Orior AG is -40.10%.
The range of the Intrinsic Value is (7.31) - 75.79 CHF
Based on its market price of 10.82 CHF and our intrinsic valuation, Orior AG (ORON.SW) is overvalued by 40.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (18.97) - 14.86 | (13.37) | -223.6% |
| DCF (Growth 10y) | (7.31) - 75.79 | 6.48 | -40.1% |
| DCF (EBITDA 5y) | (5.08) - 11.31 | 1.21 | -88.8% |
| DCF (EBITDA 10y) | (0.49) - 23.89 | 8.72 | -19.4% |
| Fair Value | -33.07 - -33.07 | -33.07 | -405.65% |
| P/E | (114.96) - (114.82) | (121.21) | -1220.2% |
| EV/EBITDA | (24.03) - 29.19 | (3.14) | -129.0% |
| EPV | 190.04 - 377.37 | 283.70 | 2522.0% |
| DDM - Stable | (33.99) - (141.08) | (87.53) | -909.0% |
| DDM - Multi | 2.07 - 7.99 | 3.47 | -67.9% |
| Market Cap (mil) | 70.76 |
| Beta | 1.48 |
| Outstanding shares (mil) | 6.54 |
| Enterprise Value (mil) | 244.16 |
| Market risk premium | 5.10% |
| Cost of Equity | 10.92% |
| Cost of Debt | 5.50% |
| WACC | 6.37% |