Orion Properties Inc.

Orion Properties Inc.

ONLยทNYSE

$2.94

+1.0%
Real EstateREIT - Office

Orion Properties Inc. specializes in the ownership, acquisition and management of a diversified portfolio of mission-critical and corporate headquarters office buildings in high-quality suburban markets across the U.S. The portfolio is leased primarily on a single-tenant net lease basis to creditworthy tenants. The company's team of experienced industry leaders employs a proven, cycle-tested investment evaluation framework which serves as the lens through which capital allocation decisions are made for the current portfolio and future acquisitions.

At a Glance

Live Snapshot
Market Cap$167.36M
EPS-2.4800
P/E Ratio-1.19
Earnings Date08/05/2026
Orion Properties Inc.

Orion Properties Inc. Fair Value Envelope

ONL ยท NYSE

Our analysis suggests that ONL has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $2.945, this represents a potential HIDDEN relative to our calculated worth for Orion Properties Inc..

Intrinsic Value
Current Price: $2.945

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$11.5M
+ Cash & Equivalents$22.4M
Firm Value$33.9M
- Debt$482.4M
Equity Value-$448.5M
/ Shares Outstanding56,314,632B
DCF Value-$8
OVERVALUED BY 370%

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
$11.8M
$5.9M
$2.9M
$1.5M
$736.8K
$368.4K
$184.2K
$92.1K
$46.0K
$23.0K
Maintenance CapEx
-$5.2M
-$2.6M
-$1.3M
-$646.2K
-$323.1K
-$161.5K
-$80.8K
-$40.4K
-$20.2K
-$10.1K
Owner Earnings
$6.6M
$3.3M
$1.7M
$827.4K
$413.7K
$206.8K
$103.4K
$51.7K
$25.9K
$12.9K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$6.1M
$2.8M
$1.3M
$608.1K
$281.5K
$130.3K
$60.3K
$27.9K
$12.9K
$6.0K
Terminal Value represents 0.9% of Enterprise Value