
Organon & Co
NYSE:OGN

Intrinsic Value
The intrinsic value of one
OGN
stock under the Base Case scenario is
51.77
USD.
Compared to the current market price of 8.76 USD,
Organon & Co
is
Undervalued by 83%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Organon & Co
Fundamental Analysis


Revenue & Expenses Breakdown
Organon & Co
Balance Sheet Decomposition
Organon & Co
Current Assets | 4.4B |
Cash & Short-Term Investments | 547m |
Receivables | 1.5B |
Other Current Assets | 2.4B |
Non-Current Assets | 8.8B |
PP&E | 1.2B |
Intangibles | 6.1B |
Other Non-Current Assets | 1.5B |
Free Cash Flow Analysis
Organon & Co
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Organon & Co
Revenue
|
6.3B
USD
|
Cost of Revenue
|
-2.7B
USD
|
Gross Profit
|
3.6B
USD
|
Operating Expenses
|
-2.2B
USD
|
Operating Income
|
1.4B
USD
|
Other Expenses
|
-628m
USD
|
Net Income
|
750m
USD
|
OGN Profitability Score
Profitability Due Diligence
Organon & Co's profitability score is 56/100. The higher the profitability score, the more profitable the company is.

Score
Organon & Co's profitability score is 56/100. The higher the profitability score, the more profitable the company is.
OGN Solvency Score
Solvency Due Diligence
Organon & Co's solvency score is 34/100. The higher the solvency score, the more solvent the company is.

Score
Organon & Co's solvency score is 34/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
OGN Price Targets Summary
Organon & Co
According to Wall Street analysts, the average 1-year price target for
OGN
is 17.95 USD
with a low forecast of 10.1 USD and a high forecast of 30.45 USD.
Dividends
Current shareholder yield for OGN 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
OGN
stock under the Base Case scenario is
51.77
USD.
Compared to the current market price of 8.76 USD,
Organon & Co
is
Undervalued by 83%.