Orion Office Reit Inc
NYSE:ONL
Intrinsic Value
The intrinsic value of one ONL stock under the Base Case scenario is 18.3 USD. Compared to the current market price of 2.34 USD, Orion Office Reit Inc is Undervalued by 87%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Orion Office Reit Inc
Fundamental Analysis

Revenue & Expenses Breakdown
Orion Office Reit Inc
Balance Sheet Decomposition
Orion Office Reit Inc
Current Assets | 40.7m |
Cash & Short-Term Investments | 16.6m |
Receivables | 24.1m |
Non-Current Assets | 1.3B |
Long-Term Investments | 12.1m |
PP&E | 1.2B |
Intangibles | 97.4m |
Other Non-Current Assets | 52.2m |
Free Cash Flow Analysis
Orion Office Reit Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Orion Office Reit Inc
Revenue
|
169.4m
USD
|
Cost of Revenue
|
-62.8m
USD
|
Gross Profit
|
106.6m
USD
|
Operating Expenses
|
-159.2m
USD
|
Operating Income
|
-52.6m
USD
|
Other Expenses
|
-33.8m
USD
|
Net Income
|
-86.4m
USD
|
ONL Profitability Score
Profitability Due Diligence
Orion Office Reit Inc's profitability score is 46/100. The higher the profitability score, the more profitable the company is.
Score
Orion Office Reit Inc's profitability score is 46/100. The higher the profitability score, the more profitable the company is.
ONL Solvency Score
Solvency Due Diligence
Orion Office Reit Inc's solvency score is 28/100. The higher the solvency score, the more solvent the company is.
Score
Orion Office Reit Inc's solvency score is 28/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
ONL Price Targets Summary
Orion Office Reit Inc
Dividends
Current shareholder yield for ONL 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 ONL stock under the Base Case scenario is 18.3 USD.
Compared to the current market price of 2.34 USD, Orion Office Reit Inc is Undervalued by 87%.