As of 2025-07-05, 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 128.9%.

The range of the Intrinsic Value is 31.2 - 52.35 USD.

Is OSTK undervalued or overvalued?

Based on its market price of 16.78 USD and our intrinsic valuation, Overstock.com Inc (OSTK) is undervalued by 128.9%.

16.78 USD

Stock Price

38.40 USD

Intrinsic Value

Intrinsic Value Details

OSTK Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	31.2 - 52.35	38.40	128.9%
DCF (Growth Exit 10Y)	38.13 - 62.58	46.53	177.3%
DCF (EBITDA Exit 5Y)	18.9 - 33.02	22.86	36.2%
DCF (EBITDA Exit 10Y)	26.7 - 42.35	31.27	86.3%
Peter Lynch Fair Value	-75.22 - -75.22	-75.22	-548.3%
P/E Multiples	(21.97) - (74.02)	(51.98)	-409.8%
EV/EBITDA Multiples	(2.85) - 19.63	3.72	-77.8%
Earnings Power Value	28.81 - 35.31	32.06	91.1%
Dividend Discount Model - Multi Stages	10.61 - 20.98	14.12	-15.9%

OSTK Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Vipshop Holdings Ltd	26.49 - 35.46	30.07	100.6%
Revolve Group Inc	31.71 - 87.87	44.98	111.5%
Groupon Inc	7.92 - 34.48	12.78	-64.3%
Liquidity Services Inc	32.66 - 81.49	45.20	86.6%
Lands End Inc	10.11 - 32.09	16.59	42.4%
1-800-Flowers.Com Inc	11.23 - 29.12	20.19	259.9%
Petmed Express Inc	6.98 - 11.84	8.53	159.1%
Wunong Net Technology Co Ltd	8.07 - 8.07	8.07	326.8%

OSTK Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	760
Beta	3.2
Outstanding shares (mil)	45
Enterprise Value (mil)	453

Market risk premium	5.5%
Cost of Equity	8.65%
Cost of Debt	7%
WACC	8.6%