
Origin Energy Ltd
ASX:ORG

Intrinsic Value
The intrinsic value of one
ORG
stock under the Base Case scenario is
13.8
AUD.
Compared to the current market price of 10.86 AUD,
Origin Energy Ltd
is
Undervalued by 21%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Origin Energy Ltd
Fundamental Analysis
Want a deep‑dive on Origin Energy Ltd?
Request it below and we’ll move it up the queue.

Revenue & Expenses Breakdown
Origin Energy Ltd
Balance Sheet Decomposition
Origin Energy Ltd
Current Assets | 5.4B |
Cash & Short-Term Investments | 1B |
Receivables | 2.9B |
Other Current Assets | 1.5B |
Non-Current Assets | 15.5B |
Long-Term Investments | 7.5B |
PP&E | 4.6B |
Intangibles | 2.6B |
Other Non-Current Assets | 832m |
Free Cash Flow Analysis
Origin Energy Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Origin Energy Ltd
Revenue
|
16.9B
AUD
|
Cost of Revenue
|
-13.5B
AUD
|
Gross Profit
|
3.4B
AUD
|
Operating Expenses
|
-2.4B
AUD
|
Operating Income
|
1B
AUD
|
Other Expenses
|
400m
AUD
|
Net Income
|
1.4B
AUD
|
ORG Profitability Score
Profitability Due Diligence
Origin Energy Ltd's profitability score is 46/100. The higher the profitability score, the more profitable the company is.

Score
Origin Energy Ltd's profitability score is 46/100. The higher the profitability score, the more profitable the company is.
ORG Solvency Score
Solvency Due Diligence
Origin Energy Ltd's solvency score is 52/100. The higher the solvency score, the more solvent the company is.

Score
Origin Energy Ltd's solvency score is 52/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
ORG Price Targets Summary
Origin Energy Ltd
According to Wall Street analysts, the average 1-year price target for
ORG
is 10.9 AUD
with a low forecast of 8.97 AUD and a high forecast of 12.6 AUD.
Dividends
Current shareholder yield for ORG is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
ORG
stock under the Base Case scenario is
13.8
AUD.
Compared to the current market price of 10.86 AUD,
Origin Energy Ltd
is
Undervalued by 21%.