Orica Ltd
ASX:ORI

Watchlist Manager
Orica Ltd Logo
Orica Ltd
ASX:ORI
Watchlist
Price: 23.41 AUD -0.38% Market Closed
Market Cap: 10.9B AUD

Intrinsic Value

The intrinsic value of one ORI stock under the Base Case scenario is 23.9 AUD. Compared to the current market price of 23.41 AUD, Orica Ltd is Undervalued by 2%.

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

ORI Intrinsic Value
23.9 AUD
Undervaluation 2%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Orica Ltd

What is Valuation History?
Ask AI Assistant
What other research platforms think about ORI?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is ORI valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Orica Ltd.

Explain Valuation
Compare ORI to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

Orica’s deep reliance on cyclical mining capital expenditures could see demand plummet if iron ore, copper, and other key commodity prices dip, undermining volumes and triggering capacity underutilization in critical regions.

Intensifying competition from global and regional explosive providers, particularly in the important Asia-Pacific and Latin American markets, may pressure margins and diminish Orica’s pricing power in its core blasting business.

Stricter environmental regulations and community resistance around explosives and chemical handling could drive up compliance and operational costs, potentially constraining Orica’s expansion plans and eroding profitability.

Bull Theses

As one of the world’s leading commercial explosives providers, Orica’s global scale and established customer relationships position it to capture a large share of new mining and infrastructure projects, boosting volume growth.

Growing demand for metals tied to the energy transition, such as copper and lithium, should stimulate increased mining activity worldwide, prompting higher consumption of Orica’s blasting solutions and services.

Ongoing investments in digital blasting technologies and automated delivery systems may help Orica improve safety, productivity, and differentiation, potentially allowing it to sustain premium pricing and bolster margins.

Show More Less
How do you feel about ORI?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Orica Ltd

Current Assets 3B
Cash & Short-Term Investments 719.9m
Receivables 915m
Other Current Assets 1.3B
Non-Current Assets 7.1B
Long-Term Investments 357.6m
PP&E 3.7B
Intangibles 2.5B
Other Non-Current Assets 461.9m
Current Liabilities 2.3B
Accounts Payable 1.1B
Other Current Liabilities 1.1B
Non-Current Liabilities 3.2B
Long-Term Debt 2.6B
Other Non-Current Liabilities 620.6m
Efficiency

Free Cash Flow Analysis
Orica Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Orica Ltd

Revenue
7.9B AUD
Cost of Revenue
-6B AUD
Gross Profit
1.9B AUD
Operating Expenses
-1.1B AUD
Operating Income
841.1m AUD
Other Expenses
-743m AUD
Net Income
98.1m AUD
Fundamental Scores

ORI Profitability Score
Profitability Due Diligence

Orica Ltd's profitability score is 46/100. The higher the profitability score, the more profitable the company is.

Healthy Gross Margin
Sustainable 3Y Average Gross Margin
Operating Margin is Increasing
Gross Margin is Increasing
46/100
Profitability
Score

Orica Ltd's profitability score is 46/100. The higher the profitability score, the more profitable the company is.

ORI Solvency Score
Solvency Due Diligence

Orica Ltd's solvency score is 39/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Average Altman Z-Score
39/100
Solvency
Score

Orica Ltd's solvency score is 39/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

ORI Price Targets Summary
Orica Ltd

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

According to Wall Street analysts, the average 1-year price target for ORI is 26.83 AUD with a low forecast of 22.56 AUD and a high forecast of 29.82 AUD.

Lowest
Price Target
22.56 AUD
4% Downside
Average
Price Target
26.83 AUD
15% Upside
Highest
Price Target
29.82 AUD
27% 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 ORI 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
What is the Intrinsic Value of one ORI stock?

The intrinsic value of one ORI stock under the Base Case scenario is 23.9 AUD.

Is ORI stock undervalued or overvalued?

Compared to the current market price of 23.41 AUD, Orica Ltd is Undervalued by 2%.

Back to Top