Organon & Co.

Organon & Co.

OGNยทNYSE

$13.40

+0.037%
HealthcareDrug Manufacturers - General

Organon & Co., a health care company, develops and delivers health solutions through a portfolio of prescription therapies in the United States and internationally. Its women's health portfolio comprises contraception and fertility brands, such as Nexplanon/Implanon, a long-acting reversible contraceptive. The company's biosimilars portfolio consists of three immunology products, such as Brenzys, Renflexis, and Hadlima, as well as two oncology products, including Ontruzant and Aybintio. It also offers cardiovascular products, consisting of several cholesterol-modifying medicines under the Zetia, Ezetrol, Vytorin, Inegy, Rosuzet, and Zocor brands; Cozaar and Hyzaar for the treatment of hypertension; respiratory products for various treatments to control and prevent symptoms caused by asthma under the Singulair, Dulera, Zenhale, and Asmanex brand names; and Singulair, Nasonex, Clarinex, and Aerius for treating seasonal allergic rhinitis. In addition, the company provides dermatology products under the Diprosone and Elocon brand; bone health portfolio, including Fosamax brand name; non-opioid pain management products under the Arcoxia, Diprospan, and Celestone brand names; Proscar for the treatment of symptomatic benign prostatic hyperplasia; and Propecia for the treatment of male pattern hair loss. The company sells its products primarily to drug wholesalers and retailers, hospitals, and government agencies, as well as managed health care providers, such as health maintenance organizations, pharmacy benefit managers, and other institutions. Organon & Co. was incorporated in 2020 and is based in Jersey City, New Jersey.

At a Glance

Live Snapshot
Market Cap$3.52B
EPS0.7200
P/E Ratio18.61
Earnings Date08/04/2026
Organon & Co.

Organon & Co. Fair Value Envelope

OGN ยท NYSE

Our analysis suggests that OGN has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $13.4, this represents a potential HIDDEN relative to our calculated worth for Organon & Co..

Intrinsic Value
Current Price: $13.4

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$5.2B
+ Cash & Equivalents$574.0M
Firm Value$5.7B
- Debt$8.8B
Equity Value-$3.1B
/ Shares Outstanding259,966,000B
DCF Value-$12
OVERVALUED BY 188%

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
$640.5M
$586.0M
$536.2M
$490.6M
$448.9M
$410.7M
$375.8M
$343.8M
$314.6M
$287.8M
Maintenance CapEx
-$29.6M
-$27.1M
-$24.8M
-$22.7M
-$20.8M
-$19.0M
-$17.4M
-$15.9M
-$14.6M
-$13.3M
Owner Earnings
$610.8M
$558.9M
$511.4M
$467.9M
$428.1M
$391.7M
$358.4M
$327.9M
$300.0M
$274.5M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$565.6M
$479.2M
$405.9M
$343.9M
$291.4M
$246.8M
$209.1M
$177.2M
$150.1M
$127.2M
Terminal Value represents 41.9% of Enterprise Value