The Discounted Cash Flow (DCF) valuation of Organon & Co (OGN) is 30.31 USD. With the latest stock price at 13.42 USD, the upside of Organon & Co based on DCF is 125.8%.
Based on the latest price of 13.42 USD and our DCF valuation, Organon & Co (OGN) is a buy. buying OGN stocks now will result in a potential gain of 125.8%.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 6.3% | 6.0% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 23.50 - 39.54 | 30.31 |
| Upside | 75.1% - 194.7% | 125.8% |