OH

OBOOK Holdings Inc.

OWLSยทNASDAQ

$6.08

+3.1%
TechnologySoftware - Infrastructure

OBOOK Holdings Inc. operates as a blockchain technology company in United States, Japan, Singapore, Hong Kong, Malaysia and Thailand, as well as jurisdictions in South America and the EU. The company offers e-commerce, hospitality and payments offerings to businesses and individuals whose commercial activities involve cross-border transactions. The company's products include OwlTing Market, an e-commerce platform designed to connect local Taiwanese farmers and merchants with their customers; OwlTing Blockchain Services, a blockchain traceability solution that empowers organic farmers with transparency of their business and operations; OwlNest, a hotel property management system or PMS, that leverages blockchain technology to prevent double bookings; OwlJourney; an online travel agency, or OTA, platform that benefits from accurate real-time inventory; and OwlPay, an application programming interface, or API, based payment suite with secure, real-time and cost-effective one-stop payment solutions covering a range of services from payment gateway to business payout; and OwlPay Wallet Pro, a platform product that provides a hosted wallet for business customers and an unhosted wallet for individual users. The company mainly offers e-commerce and blockchain applications with services in global travel, food safety, social media platforms, global hotel bookings, and blockchain application services. OBOOK Holdings Inc. was founded in 2010 and is based in Taipei, Taiwan.

At a Glance

Live Snapshot
Market Cap$503.11M
EPS-0.1400
P/E Ratio-43.43
Earnings Date04/30/2026
OH

OBOOK Holdings Inc. Fair Value Envelope

OWLS ยท NASDAQ

Our analysis suggests that OWLS has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $6.08, this represents a potential HIDDEN relative to our calculated worth for OBOOK Holdings Inc..

Intrinsic Value
Current Price: $6.08

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value-$7.9M
+ Cash & Equivalents$4.5M
Firm Value-$3.4M
- Debt$6.1M
Equity Value-$9.5M
/ Shares Outstanding80,560,303B
DCF Value-$0
OVERVALUED BY 102%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
-$4.5M
-$2.3M
-$1.1M
-$566.9K
-$283.4K
-$141.7K
-$70.9K
-$35.4K
-$17.7K
-$8.9K
Maintenance CapEx
-$46.4K
-$23.2K
-$11.6K
-$5.8K
-$2.9K
-$1.4K
-$725
-$362
-$181
-$91
Owner Earnings
-$4.6M
-$2.3M
-$1.1M
-$572.7K
-$286.3K
-$143.2K
-$71.6K
-$35.8K
-$17.9K
-$8.9K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$4.2M
-$2.0M
-$909.2K
-$420.9K
-$194.9K
-$90.2K
-$41.8K
-$19.3K
-$9.0K
-$4.1K
Terminal Value represents 0.0% of Enterprise Value
Negative Owner Earnings
This company generates negative free cash flow. Consider adjusting maintenance CapEx percentage or check the financial data.