OrganiGram Holdings Inc
TSX:OGI

Watchlist Manager
OrganiGram Holdings Inc Logo
OrganiGram Holdings Inc
TSX:OGI
Watchlist
Price: 2.64 CAD -4.35% Market Closed
Market Cap: 354.6m CAD

Intrinsic Value

The intrinsic value of one OGI stock under the Base Case scenario is 3.21 CAD. Compared to the current market price of 2.64 CAD, OrganiGram Holdings Inc is Undervalued by 18%.

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

OGI Intrinsic Value
3.21 CAD
Undervaluation 18%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
OrganiGram Holdings Inc

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

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 OGI valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for OrganiGram Holdings Inc.

Explain Valuation
Compare OGI to

Fundamental Analysis

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

Balance Sheet Decomposition
OrganiGram Holdings Inc

Current Assets 284.9m
Cash & Short-Term Investments 29m
Receivables 64.9m
Other Current Assets 191m
Non-Current Assets 277.3m
Long-Term Investments 49.5m
PP&E 123m
Intangibles 101m
Other Non-Current Assets 3.8m
Current Liabilities 126.2m
Accounts Payable 89.2m
Other Current Liabilities 36.9m
Non-Current Liabilities 86.9m
Long-Term Debt 76.4m
Other Non-Current Liabilities 10.5m
Efficiency

Free Cash Flow Analysis
OrganiGram Holdings Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
OrganiGram Holdings Inc

Revenue
259.2m CAD
Cost of Revenue
-242m CAD
Gross Profit
17.2m CAD
Operating Expenses
-105.5m CAD
Operating Income
-88.3m CAD
Other Expenses
63.5m CAD
Net Income
-24.8m CAD
Fundamental Scores

OGI Profitability Score
Profitability Due Diligence

OrganiGram Holdings Inc's profitability score is 22/100. The higher the profitability score, the more profitable the company is.

22/100
Profitability
Score

OrganiGram Holdings Inc's profitability score is 22/100. The higher the profitability score, the more profitable the company is.

OGI Solvency Score
Solvency Due Diligence

OrganiGram Holdings Inc'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
Positive Net Debt
50/100
Solvency
Score

OrganiGram Holdings Inc's solvency score is 50/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

OGI Price Targets Summary
OrganiGram Holdings Inc

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

According to Wall Street analysts, the average 1-year price target for OGI is 3.47 CAD with a low forecast of 2.88 CAD and a high forecast of 4.2 CAD.

Lowest
Price Target
2.88 CAD
9% Upside
Average
Price Target
3.47 CAD
31% Upside
Highest
Price Target
4.2 CAD
59% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

OrganiGram Holdings Inc
does not pay dividends
Shareholder Yield

Current shareholder yield for OGI 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
No dividends
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

OGI News

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

The intrinsic value of one OGI stock under the Base Case scenario is 3.21 CAD.

Is OGI stock undervalued or overvalued?

Compared to the current market price of 2.64 CAD, OrganiGram Holdings Inc is Undervalued by 18%.

Back to Top