Origin Energy Ltd
ASX:ORG

Watchlist Manager
Origin Energy Ltd Logo
Origin Energy Ltd
ASX:ORG
Watchlist
Price: 12.46 AUD -0.32%
Market Cap: 21.5B AUD

Intrinsic Value

The intrinsic value of one ORG stock under the Base Case scenario is 13.85 AUD. Compared to the current market price of 12.46 AUD, Origin Energy Ltd is Undervalued by 10%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

ORG Intrinsic Value
13.85 AUD
Undervaluation 10%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Origin Energy Ltd

What is Valuation History?
Compare ORG to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about ORG?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM

Balance Sheet Decomposition
Origin Energy Ltd

Current Assets 5.3B
Cash & Short-Term Investments 1B
Receivables 3.3B
Other Current Assets 937m
Non-Current Assets 15.7B
Long-Term Investments 7.4B
PP&E 5.1B
Intangibles 2.5B
Other Non-Current Assets 690m
Efficiency

Free Cash Flow Analysis
Origin Energy Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Origin Energy Ltd

Revenue
17.2B AUD
Cost of Revenue
-13.8B AUD
Gross Profit
3.4B AUD
Operating Expenses
-2.2B AUD
Operating Income
1.2B AUD
Other Expenses
314m AUD
Net Income
1.5B AUD
Fundamental Scores

ORG Profitability Score
Profitability Due Diligence

Origin Energy Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

50/100
Profitability
Score

Origin Energy Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

ORG Solvency Score
Solvency Due Diligence

Origin Energy Ltd's solvency score is 50/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Average Altman Z-Score
50/100
Solvency
Score

Origin Energy Ltd's solvency score is 50/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

ORG Price Targets Summary
Origin Energy Ltd

Wall Street analysts forecast ORG stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for ORG is 12.53 AUD with a low forecast of 10.96 AUD and a high forecast of 14.6 AUD.

Lowest
Price Target
10.96 AUD
12% Downside
Average
Price Target
12.53 AUD
1% Upside
Highest
Price Target
14.6 AUD
17% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

ORG News

Other Videos
What is the Intrinsic Value of one ORG stock?

The intrinsic value of one ORG stock under the Base Case scenario is 13.85 AUD.

Is ORG stock undervalued or overvalued?

Compared to the current market price of 12.46 AUD, Origin Energy Ltd is Undervalued by 10%.

Back to Top