O-I Glass Inc
NYSE:OI

Watchlist Manager
O-I Glass Inc Logo
O-I Glass Inc
NYSE:OI
Watchlist
Price: 14.65 USD -2.27% Market Closed
Market Cap: 2.3B USD

Intrinsic Value

The intrinsic value of one OI stock under the Base Case scenario is 43.81 USD. Compared to the current market price of 14.65 USD, O-I Glass Inc is Undervalued by 67%.

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

OI Intrinsic Value
43.81 USD
Undervaluation 67%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
O-I Glass Inc

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

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 OI valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for O-I Glass Inc.

Explain Valuation
Compare OI to

Fundamental Analysis

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

Balance Sheet Decomposition
O-I Glass Inc

Current Assets 2.7B
Cash & Short-Term Investments 556m
Receivables 891m
Other Current Assets 1.2B
Non-Current Assets 6.6B
PP&E 3.4B
Intangibles 1.7B
Other Non-Current Assets 1.5B
Current Liabilities 2B
Accounts Payable 1.1B
Short-Term Debt 132m
Other Current Liabilities 780m
Non-Current Liabilities 5.9B
Long-Term Debt 4.9B
Other Non-Current Liabilities 992m
Efficiency

Free Cash Flow Analysis
O-I Glass Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
O-I Glass Inc

Revenue
6.5B USD
Cost of Revenue
-5.3B USD
Gross Profit
1.1B USD
Operating Expenses
-515m USD
Operating Income
591m USD
Other Expenses
-736m USD
Net Income
-145m USD
Fundamental Scores

OI Profitability Score
Profitability Due Diligence

O-I Glass Inc's profitability score is 47/100. The higher the profitability score, the more profitable the company is.

ROIC is Increasing
Positive ROIC
Healthy Gross Margin
Sustainable 3Y Average Gross Margin
47/100
Profitability
Score

O-I Glass Inc's profitability score is 47/100. The higher the profitability score, the more profitable the company is.

OI Solvency Score
Solvency Due Diligence

O-I Glass Inc's solvency score is 23/100. The higher the solvency score, the more solvent the company is.

Short-Term Solvency
Long-Term Solvency
Low Altman Z-Score
Positive Net Debt
23/100
Solvency
Score

O-I Glass Inc's solvency score is 23/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

OI Price Targets Summary
O-I Glass Inc

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

According to Wall Street analysts, the average 1-year price target for OI is 17 USD with a low forecast of 13.13 USD and a high forecast of 19.95 USD.

Lowest
Price Target
13.13 USD
10% Downside
Average
Price Target
17 USD
16% Upside
Highest
Price Target
19.95 USD
36% 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 OI 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

Ownership

OI Insider Trading
Buy and sell transactions by insiders

OI News

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

The intrinsic value of one OI stock under the Base Case scenario is 43.81 USD.

Is OI stock undervalued or overvalued?

Compared to the current market price of 14.65 USD, O-I Glass Inc is Undervalued by 67%.

Back to Top