As of 2024-12-14, the Intrinsic Value of Open Orphan PLC (ORPH.L) is
2.47 GBP. This ORPH.L valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 15.15 GBP, the upside of Open Orphan PLC is
-83.70%.
The range of the Intrinsic Value is 2.66 - 2.33 GBP
ORPH.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(3.04) - 0.93 |
(0.16) |
-101.0% |
| DCF (Growth 10y) |
0.64 - (3.19) |
(0.42) |
-102.7% |
| DCF (EBITDA 5y) |
2.66 - 2.33 |
2.47 |
-83.7% |
| DCF (EBITDA 10y) |
1.95 - 1.39 |
1.66 |
-89.1% |
| Fair Value |
4.67 - 4.67 |
4.67 |
-69.17% |
| P/E |
(2.52) - (3.07) |
(2.31) |
-115.2% |
| EV/EBITDA |
16.39 - 38.17 |
26.85 |
77.2% |
| EPV |
23.06 - 28.66 |
25.86 |
70.7% |
| DDM - Stable |
(1.18) - (4.00) |
(2.59) |
-117.1% |
| DDM - Multi |
(0.48) - (1.29) |
(0.70) |
-104.6% |
ORPH.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
102.19 |
| Beta |
1.46 |
| Outstanding shares (mil) |
6.75 |
| Enterprise Value (mil) |
75.31 |
| Market risk premium |
6.41% |
| Cost of Equity |
8.71% |
| Cost of Debt |
5.00% |
| WACC |
8.64% |