Owens & Minor, Inc.

Owens & Minor, Inc.

OMIยทNYSE

$2.68

+25%
HealthcareMedical - Distribution

Owens & Minor, Inc., together with its subsidiaries, operates as a healthcare solutions company in the United States and internationally. It operates through two segments, Global Solutions and Global Products. The Global Solutions segment offers a portfolio of products and services to healthcare providers and manufacturers. Its portfolio of medical and surgical supplies includes branded products and its proprietary products. This segment also offers services to healthcare providers, which include supplier management, analytics, inventory management, and clinical supply management; and various programs to provide logistics and marketing solutions to its suppliers. The Global Products segment manufactures and sources medical surgical products for the prevention of healthcare-associated infections across the acute and alternate site channels. This segments products portfolio includes sterilization wraps, surgical drapes and gowns, facial protection products, protective apparel, medical exam gloves, custom and minor procedure kits, and other medical products. It provides its products and services to multi-facility networks of healthcare providers, independent hospitals, surgery centers, physicians' practices, and networks of hospitals directly, as well as indirectly through third-party distributors. The company was founded in 1882 and is headquartered in Richmond, Virginia.

At a Glance

Live Snapshot
Market Cap$207.07M
EPS-4.7300
P/E Ratio-2.77
Earnings Date02/26/2026
Owens & Minor, Inc.

Owens & Minor, Inc. Fair Value Envelope

OMI ยท NYSE

Our analysis suggests that OMI has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $2.68, this represents a potential HIDDEN relative to our calculated worth for Owens & Minor, Inc..

Intrinsic Value
Current Price: $2.68

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$100.7M
+ Cash & Equivalents$49.4M
Firm Value$150.1M
- Debt$2.1B
Equity Value-$2.0B
/ Shares Outstanding77,244,161B
DCF Value-$26
OVERVALUED BY 1061%

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
$80.7M
$40.4M
$20.2M
$10.1M
$5.0M
$2.5M
$1.3M
$630.8K
$315.4K
$157.7K
Maintenance CapEx
-$22.8M
-$11.4M
-$5.7M
-$2.9M
-$1.4M
-$713.0K
-$356.5K
-$178.3K
-$89.1K
-$44.6K
Owner Earnings
$57.9M
$29.0M
$14.5M
$7.2M
$3.6M
$1.8M
$905.2K
$452.6K
$226.3K
$113.1K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$53.6M
$24.8M
$11.5M
$5.3M
$2.5M
$1.1M
$528.2K
$244.5K
$113.2K
$52.4K
Terminal Value represents 0.9% of Enterprise Value