
Orica Ltd
ASX:ORI

Intrinsic Value
The intrinsic value of one
ORI
stock under the Base Case scenario is
20.8
AUD.
Compared to the current market price of 17.4 AUD,
Orica Ltd
is
Undervalued by 16%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Orica Ltd
Fundamental Analysis

Orica’s deep reliance on cyclical mining capital expenditures could see demand plummet if iron ore, copper, and other key commodity prices dip, undermining volumes and triggering capacity underutilization in critical regions.
As one of the world’s leading commercial explosives providers, Orica’s global scale and established customer relationships position it to capture a large share of new mining and infrastructure projects, boosting volume growth.

Revenue & Expenses Breakdown
Orica Ltd
Balance Sheet Decomposition
Orica Ltd
Current Assets | 2.5B |
Cash & Short-Term Investments | 580.7m |
Receivables | 914.2m |
Other Current Assets | 1B |
Non-Current Assets | 7.1B |
Long-Term Investments | 320.7m |
PP&E | 3.6B |
Intangibles | 2.6B |
Other Non-Current Assets | 544m |
Free Cash Flow Analysis
Orica Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Orica Ltd
Revenue
|
7.7B
AUD
|
Cost of Revenue
|
-5.9B
AUD
|
Gross Profit
|
1.8B
AUD
|
Operating Expenses
|
-1B
AUD
|
Operating Income
|
736.5m
AUD
|
Other Expenses
|
-211.9m
AUD
|
Net Income
|
524.6m
AUD
|
ORI Profitability Score
Profitability Due Diligence
Orica Ltd's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

Score
Orica Ltd's profitability score is 51/100. The higher the profitability score, the more profitable the company is.
ORI Solvency Score
Solvency Due Diligence
Orica Ltd's solvency score is 40/100. The higher the solvency score, the more solvent the company is.

Score
Orica Ltd's solvency score is 40/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
ORI Price Targets Summary
Orica Ltd
According to Wall Street analysts, the average 1-year price target for
ORI
is 21.27 AUD
with a low forecast of 18.69 AUD and a high forecast of 23.1 AUD.
Dividends
Current shareholder yield for ORI is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
ORI
stock under the Base Case scenario is
20.8
AUD.
Compared to the current market price of 17.4 AUD,
Orica Ltd
is
Undervalued by 16%.