As of 2025-05-09, the Intrinsic Value of Overstock.com Inc (OSTK) is 38.40 USD. This OSTK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 16.78 USD, the upside of Overstock.com Inc is 128.90%.
The range of the Intrinsic Value is 31.20 - 52.35 USD
Based on its market price of 16.78 USD and our intrinsic valuation, Overstock.com Inc (OSTK) is undervalued by 128.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 31.20 - 52.35 | 38.40 | 128.9% |
| DCF (Growth 10y) | 38.13 - 62.58 | 46.53 | 177.3% |
| DCF (EBITDA 5y) | 20.67 - 31.66 | 23.51 | 40.1% |
| DCF (EBITDA 10y) | 28.27 - 41.01 | 31.88 | 90.0% |
| Fair Value | -75.22 - -75.22 | -75.22 | -548.30% |
| P/E | (53.02) - (45.74) | (55.21) | -429.0% |
| EV/EBITDA | (5.95) - 23.54 | 4.50 | -73.2% |
| EPV | 28.81 - 35.31 | 32.06 | 91.1% |
| DDM - Stable | (23.87) - (60.11) | (41.99) | -350.2% |
| DDM - Multi | 10.61 - 20.98 | 14.12 | -15.9% |
| Market Cap (mil) | 760.13 |
| Beta | 3.20 |
| Outstanding shares (mil) | 45.30 |
| Enterprise Value (mil) | 453.46 |
| Market risk premium | 5.00% |
| Cost of Equity | 8.66% |
| Cost of Debt | 7.00% |
| WACC | 8.58% |