Orion S.A. (OEC)

Miscellaneous Chemical Products

Latest Price

$5.81

TTM P/E

Normalized P/E

9.14

Div Yield

1.38%

Book Value

6.75

P/B Ratio

0.86

Valuation metrics

Norm. op. income: $147M (median of 7yr)

Tax rate: 29%

Discount rate: 10%

Growth assumption: zero (EPV is a no-growth value)

Earnings Power Value

$2.16

63% downside

Base FCF: $114M (median of recent 5yr)

Growth: 5%/yr (median YOY, capped at 25%)

Discount rate: 10%

Terminal growth: 3%

Projection horizon: 10 years

DCF Fair Value

$18.24

+214% upside