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

Intrinsic Alpha Methodology

Thesis Lenses

Signal ยท Driver ยท Risk

Signal

High confidence

Valuation multiple is mid-range (P/E 18.6).

Valuation inputs: P/E 18.6, earnings yield +5.4%, momentum +0.0%.

If multiples stay elevated while momentum fades, downside repricing risk rises.

Driver

High confidence

Return profile is strong (ROE +24.9%, ROIC +5.4%).

Profitability stack: net margin +3.0%, ROE +24.9%, ROIC +5.4%.

Quality deterioration often appears in margins before it shows up in headline EPS.

Risk

High confidence

Downside profile is elevated and scenario stress-testing is essential.

Risk factors: liabilities/assets +94.2%, momentum +0.0%, net margin +3.0%.

Higher leverage with weak momentum and thin margins can amplify drawdown severity.

ogn

Organon & Co. Market vs Earnings Trajectory

OGN ยท NYSE

Loading price and EPS data...

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
3Y-80.0%
5Y-92.0%
10Y-90.0%
3Y+1.0%
5Y-5.0%
10Y-41.0%
3Y-80.0%
5Y-91.0%
10Y-90.0%
3Y-18.0%
5Y-68.0%
10Y-80.0%
3Y+25.0%
5Y-72.0%
10Y-84.0%
3Y+17.0%
5Y+27.0%
10Y+23.0%
Organon & Co.

Organon & Co. Profit Bridge

OGN ยท NYSE
Revenue6.22B
Cost of Goods Sold (2.85B)
Gross Profit3.36B
Operating Expenses (2.09B)
Operating Income1.28B
Interest Expense (504.00M)
Other Income/Expense-860.00M
Pretax Income425.00M
Income Tax (238.00M)
Net Income187.00M
Net Income
187.00M

Profitability Analysis

Gross Margin

54.1%

Exceptional pricing power and cost management. The company retains over half of revenue after direct costs.

Operating Margin

20.7%

Healthy operating margins demonstrate effective cost control and strong business fundamentals.

Net Profit Margin

3.0%

Minimal profitability after all expenses. Limited financial flexibility for reinvestment or shareholder returns.

Effective Tax Rate

56.0%

Higher tax burden may reflect limited tax optimization or operations in high-tax jurisdictions.

Profitability Insight

Interest or tax burden: Strong operational performance but thin net margins indicate high interest expenses or unfavorable tax position eating into profits.

54.09%
Gross Profit Margin
-7%
3Y-14.0%
5Y-20.0%
10Y-4.0%
20.67%
Operating Profit Margin
-11%
3Y-25.0%
5Y-53.0%
10Y-34.0%
3.01%
Net Profit Margin
-78%
3Y-80.0%
5Y-91.0%
10Y-82.0%
24.87%
Return on Equity
-86%
3Y-124.0%
5Y-37.0%
10Y-
1.45%
Return on Assets
-78%
3Y-83.0%
5Y-93.0%
10Y-
5.37%
Return on Invested Capital
-62%
3Y-67.0%
5Y-83.0%
10Y-
OGN

Organon & Co. Cash Conversion Engine

OGN ยท NYSE
Net Income187.00M
Depreciation & Amortization361.00M
Stock-Based Compensation77.00M
Change in Working Capital-247.00M
Others259.00M
Capital Expenditures-162.00M
Free Cash Flow538.00M

Cash Flow Quality Analysis

FCF Conversion Rate

287.7%

Excellent cash generation. The company converts earnings to cash at or above 100%, indicating high-quality earnings.

CapEx Intensity

23.1%

Moderate capital requirements typical of many stable businesses. Healthy balance between reinvestment and cash generation.

FCF Growth Trend

-8.5%

Declining FCF warrants attention. Investigate whether due to temporary factors or fundamental deterioration.

Working Capital Impact

-$247.00M

Moderate working capital outflow. Typical for growing businesses, but ensure it's supporting revenue growth, not inefficiency.

Cash Flow Quality Insight

Asset-light with strong cash conversion: Low capital requirements combined with efficient cash generation creates significant shareholder value through dividends, buybacks, or strategic investments.

ogn

Organon & Co. Funding & Solvency Profile

OGN ยท NYSE
Cash & Cash Equivalents574.00M
Net Receivables1.43B
Inventory0.00
Other Current Assets2.35B
Total Current Assets4 B
Property, Plant & Equipment0.00
Goodwill & Intangible Assets5.28B
Long-Term Investments0.00
Other Non-Current Assets3.23B
Total Non-Current Assets3 B
Total Assets
12.87B

Financial Health Analysis

Current Ratio

1.82x

Strong liquidity. The company has adequate resources to meet short-term liabilities.

Debt-to-Equity Ratio

16.11x

High financial leverage. Heavy reliance on debt may indicate increased financial risk and potential solvency concerns.

Working Capital

2 B

Strong working capital position provides significant operational flexibility and financial cushion.

Asset Composition

34% Current

Capital-intensive business with significant long-term investments in property, equipment, or intangibles.

ogn

Organon & Co. Street Expectations Map

OGN ยท NYSE

Wall Street analysts project that OGN stock may decline over the coming 12 months. The consensus 1-year price target stands at 11.33, with estimates ranging from a low of 8.00 to a high of 14.00.

Lowest Target
8.00
-40.30%
Consensus Target
11.33
-15.45%
Highest Target
14.00
4.48%

The consensus 1-year price target stands at 11.33, with estimates ranging from a low of 8.00 to a high of 14.00.

Analyst Consensus Analysis

Upside Potential

-15.4%

Significant downside risk. Stock trading well above analyst consensus suggests elevated valuation concerns and potential correction.

Analyst Agreement

53.0% spread

Mixed analyst views. Wide target range suggests differing opinions on key value drivers, growth prospects, or risk factors.

Risk-Reward Profile

0.11x

Unfavorable risk-reward. Downside risk exceeds upside potential. Consider defensive positioning or alternative opportunities.

Analyst Conviction

Low

Bearish or uncertain outlook. Limited upside or poor consensus suggests challenges ahead or fundamental concerns.

Market Sentiment Insight

Monitor and evaluate: Current analyst consensus suggests limited conviction or near-term catalysts. Stay informed on company developments and reassess positioning as new information emerges.

ogn

Organon & Co. Insider Positioning

OGN ยท NYSE

During the last 12 months, insiders have purchased $502K and sold $353K worth of OGN shares, resulting in $149K of net buying activity.

3 Months

Bought

0

0.00

Sold

26.4K

353.07K

Net Activity

-353K

-$353K

3-6 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

6-9 Months

Bought

65.4K

501.75K

Sold

0

0.00

Net Activity

+502K

+$502K

9-12 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

Top Buyers

1
CCS

Cox Carrie Smith

Director, Officer: Executive Chair

65.4K sharesโ€ข1 transactions

$502K

Top Sellers

1
HL

Holzbaur Lynette

Officer: Svp And Corporate Controller

26.4K sharesโ€ข1 transactions

$353K

Insider Activity Analysis

Net Insider Sentiment

Bullish

Moderately bullish with $149K net buying. Insiders show cautious optimism through measured share purchases.

Buy/Sell Ratio

1.42:1

Positive buy/sell ratio. Buying exceeds or matches selling, indicating net positive insider sentiment.

Recent Trend (3 Months)

$353K

Heavy recent selling activity. Recent insider sales notably exceed purchasesโ€”may warrant investigation into company developments.

Insider Participation

Balanced

1 insider buyers and 1 sellers. Equal participation suggests mixed or neutral insider views.

0.33%
Dividend Yield
56%
3Y-73.0%
5Y-
10Y-
ย 

ogn Dividend History

OGN
10Y CAGR 23%
Latest $0.02
Annual $0.1
Stable dividend payments
Last Period: +0%