First Time Loading...

Organon & Co
NYSE:OGN

Watchlist Manager
Organon & Co Logo
Organon & Co
NYSE:OGN
Watchlist
Price: 20.225 USD 3.72%
Updated: May 3, 2024
Section:
 

Relative Value

The Relative Value of one OGN stock under the Base Case scenario is 59.01 USD. Compared to the current market price of 20.225 USD, Organon & Co is Undervalued by 66%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

OGN Relative Value
Base Case
59.01 USD
Undervaluation 66%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

0.8
P/S
P/S
Price to Sales
0.8
vs History
73
vs Industry
75
Median 3Y
1
Median 5Y
1
Industry
2.4
Forward
0.8
More Details
5.1
P/E
P/E
Price to Earnings
5.1
vs History
68
vs Industry
42
Median 3Y
6.2
Median 5Y
6.2
Industry
22.9
Forward
4.6
More Details
6.5
P/OCF
P/OCF
Price to OCF
6.5
vs History
47
vs Industry
43
Median 3Y
6.1
Median 5Y
6.1
Industry
17.1
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
27
Median 3Y
1.6
Median 5Y
1.6
Industry
23.2
More Details
Negative
P/B
P/B
Price to Book Value
N/A
vs History
vs Industry
77
Median 3Y
-6.7
Median 5Y
-6.7
Industry
2.1
More Details
2.1
EV/S
EV/S
Enterprise Value to Sales
2.1
vs History
71
vs Industry
52
Median 3Y
2.3
Median 5Y
2.3
Industry
2.6
Forward
2
More Details
3.5
EV/GP
EV/GP
Enterprise Value to Gross Profit
3.5
vs History
65
vs Industry
56
Median 3Y
3.7
Median 5Y
3.7
Industry
5.1
More Details
8.5
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
8.5
vs History
0
vs Industry
39
Median 3Y
7.8
Median 5Y
7.8
Industry
13.6
Forward
6.5
More Details
10.1
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
10.1
vs History
0
vs Industry
39
Median 3Y
8.7
Median 5Y
8.7
Industry
17
Forward
7.1
More Details
16.6
EV/OCF
EV/OCF
Enterprise Value to OCF
16.6
vs History
44
vs Industry
27
Median 3Y
16.2
Median 5Y
16.2
Industry
15.8
More Details
24.5
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
24.5
vs History
47
vs Industry
18
Median 3Y
24
Median 5Y
24
Industry
17.6
More Details
1.3
EV/IC
EV/IC
Enterprise Value to IC
1.3
vs History
73
vs Industry
51
Median 3Y
1.6
Median 5Y
1.6
Industry
1.9
More Details

Multiples Across Competitors

OGN Competitors Multiples
Organon & Co Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Organon & Co
NYSE:OGN
5.2B USD 0.8 5.1 8.5 10.1
JP
Nichi-Iko Pharmaceutical Co Ltd
TSE:4541
776 550.9T JPY 4 211 733 -5 347 888.9 -5 459 134.4 -5 046 864.6
US
Eli Lilly and Co
NYSE:LLY
697.9B USD 20.5 133.2 60.2 69.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
440.4B GBP 578.3 -15 783.5 3 846.3 17 702.3
DK
Novo Nordisk A/S
CSE:NOVO B
3.8T DKK 16.3 45.2 33 36
US
Johnson & Johnson
NYSE:JNJ
357.8B USD 4.4 8.8 11.8 15.5
US
Merck & Co Inc
NYSE:MRK
323.8B USD 5.3 140.4 33.4 53
UK
AstraZeneca PLC
LSE:AZN
186.8B GBP 5.1 39.3 140.6 225.6
CH
Novartis AG
SIX:NOVN
179.8B CHF 4.2 13.3 9.7 16.1
CH
Roche Holding AG
SIX:ROG
172.7B CHF 2.9 15 8.6 10.2
US
Pfizer Inc
NYSE:PFE
155.7B USD 2.7 73.5 11 16.2
P/E Multiple
Earnings Growth
US
Organon & Co
NYSE:OGN
Average P/E: 52.6
5.1
15%
JP
N
Nichi-Iko Pharmaceutical Co Ltd
TSE:4541
Negative Multiple: -5 347 888.9 N/A
US
Eli Lilly and Co
NYSE:LLY
133.2
346%
UK
Dechra Pharmaceuticals PLC
LSE:DPH
Negative Multiple: -15 783.5 N/A
DK
Novo Nordisk A/S
CSE:NOVO B
45.2
84%
US
Johnson & Johnson
NYSE:JNJ
8.8
-20%
US
Merck & Co Inc
NYSE:MRK
140.4
7 454%
UK
AstraZeneca PLC
LSE:AZN
39.3
168%
CH
Novartis AG
SIX:NOVN
13.3
15%
CH
Roche Holding AG
SIX:ROG
15
26%
US
Pfizer Inc
NYSE:PFE
73.5
680%

See Also

Summary
OGN intrinsic value, competitors valuation, and company profile.
DCF Valuation
OGN stock valuation using Discount Cash Flow valuation method.
Relative Valuation
OGN stock valuation using valuation multiples.
Wall Street Estimates
OGN price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
OGN stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 133,900+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.