ORI Intrinsic Valuation and Fundamental Analysis - Origin Property PCL - Alpha Spread
O

Origin Property PCL
SET:ORI

Watchlist Manager
Origin Property PCL
SET:ORI
Watchlist
Price: 5.35 THB -2.73%
Market Cap: 13.1B THB
Have any thoughts about
Origin Property PCL?
Write Note

Intrinsic Value

The intrinsic value of one ORI stock under the Base Case scenario is 8.16 THB. Compared to the current market price of 5.35 THB, Origin Property PCL is Undervalued by 34%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

ORI Intrinsic Value
8.16 THB
Undervaluation 34%
Intrinsic Value
Price
O
Base Case Scenario

Valuation Backtest
Origin Property PCL

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for ORI cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about ORI?
Bearish
Neutral
Bullish

Fundamental Analysis

Summary

 

 

 

 

View All Risks & Rewards
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Wall St Estimates
Price Target
Loading
Revenue Forecast
Operating Income Forecast
Earnings Forecast
No Indicators Selected
Select Indicators
Investor Returns
Shareholder Yield
Dividend Safety
Dividend Yield
Dividend Payout Ratio
Buyback Yield
Debt Paydown Yield
No Indicators Selected
Select Indicators
Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

AI Assistant
AI Assistant
Ask me anything about Origin Property PCL

Provide an overview of the primary business activities
of Origin Property PCL.

What unique competitive advantages
does Origin Property PCL hold over its rivals?

What risks and challenges
does Origin Property PCL face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Origin Property PCL.

Provide P/S
for Origin Property PCL.

Provide P/E
for Origin Property PCL.

Provide P/OCF
for Origin Property PCL.

Provide P/FCFE
for Origin Property PCL.

Provide P/B
for Origin Property PCL.

Provide EV/S
for Origin Property PCL.

Provide EV/GP
for Origin Property PCL.

Provide EV/EBITDA
for Origin Property PCL.

Provide EV/EBIT
for Origin Property PCL.

Provide EV/OCF
for Origin Property PCL.

Provide EV/FCFF
for Origin Property PCL.

Provide EV/IC
for Origin Property PCL.

Show me price targets
for Origin Property PCL made by professional analysts.

What are the Revenue projections
for Origin Property PCL?

How accurate were the past Revenue estimates
for Origin Property PCL?

What are the Net Income projections
for Origin Property PCL?

How accurate were the past Net Income estimates
for Origin Property PCL?

What are the EPS projections
for Origin Property PCL?

How accurate were the past EPS estimates
for Origin Property PCL?

What are the EBIT projections
for Origin Property PCL?

How accurate were the past EBIT estimates
for Origin Property PCL?

Compare the revenue forecasts
for Origin Property PCL with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Origin Property PCL and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Origin Property PCL against its competitors.

Analyze the profit margins
(gross, operating, and net) of Origin Property PCL compared to its peers.

Compare the P/E ratios
of Origin Property PCL against its peers.

Discuss the investment returns and shareholder value creation
comparing Origin Property PCL with its peers.

Analyze the financial leverage
of Origin Property PCL compared to its main competitors.

Show all profitability ratios
for Origin Property PCL.

Provide ROE
for Origin Property PCL.

Provide ROA
for Origin Property PCL.

Provide ROIC
for Origin Property PCL.

Provide ROCE
for Origin Property PCL.

Provide Gross Margin
for Origin Property PCL.

Provide Operating Margin
for Origin Property PCL.

Provide Net Margin
for Origin Property PCL.

Provide FCF Margin
for Origin Property PCL.

Show all solvency ratios
for Origin Property PCL.

Provide D/E Ratio
for Origin Property PCL.

Provide D/A Ratio
for Origin Property PCL.

Provide Interest Coverage Ratio
for Origin Property PCL.

Provide Altman Z-Score Ratio
for Origin Property PCL.

Provide Quick Ratio
for Origin Property PCL.

Provide Current Ratio
for Origin Property PCL.

Provide Cash Ratio
for Origin Property PCL.

What is the historical Revenue growth
over the last 5 years for Origin Property PCL?

What is the historical Net Income growth
over the last 5 years for Origin Property PCL?

What is the current Free Cash Flow
of Origin Property PCL?

Discuss the annual earnings per share (EPS)
trend over the past five years for Origin Property PCL.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Origin Property PCL

Current Assets 47.2B
Cash & Short-Term Investments 2.1B
Receivables 6.7B
Other Current Assets 38.4B
Non-Current Assets 18.1B
Long-Term Investments 9.9B
PP&E 5.9B
Intangibles 360.6m
Other Non-Current Assets 1.9B
Current Liabilities 22.3B
Accounts Payable 1B
Accrued Liabilities 2B
Short-Term Debt 4.3B
Other Current Liabilities 15B
Non-Current Liabilities 23.9B
Long-Term Debt 21B
Other Non-Current Liabilities 2.8B
Efficiency

Earnings Waterfall
Origin Property PCL

Revenue
12.8B THB
Cost of Revenue
-7.7B THB
Gross Profit
5.1B THB
Operating Expenses
-2.9B THB
Operating Income
2.2B THB
Other Expenses
-280.4m THB
Net Income
2B THB

Free Cash Flow Analysis
Origin Property PCL

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

ORI Profitability Score
Profitability Due Diligence

Origin Property PCL's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive 3-Year Average ROE
Positive Operating Income
Positive Net Income
50/100
Profitability
Score

Origin Property PCL's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

ORI Solvency Score
Solvency Due Diligence

Origin Property PCL's solvency score is 31/100. The higher the solvency score, the more solvent the company is.

Short-Term Solvency
Long-Term Solvency
Average D/E
Low Altman Z-Score
31/100
Solvency
Score

Origin Property PCL's solvency score is 31/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

ORI Price Targets Summary
Origin Property PCL

Wall Street analysts forecast ORI stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for ORI is 5.97 THB with a low forecast of 4.04 THB and a high forecast of 11.03 THB.

Lowest
Price Target
4.04 THB
24% Downside
Average
Price Target
5.97 THB
12% Upside
Highest
Price Target
11.03 THB
106% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for ORI?

Click here to dive deeper.

Shareholder Yield

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?

Shareholder Yield
Want to learn more about ORI dividends, buybacks, and debt paydown yield?

Click here to dive deeper.

ORI Price
Origin Property PCL

1M 1M
+27%
6M 6M
-24%
1Y 1Y
-47%
3Y 3Y
-42%
5Y 5Y
-8%
10Y 10Y
+253%
Annual Price Range
5.35
52w Low
N/A
52w High
10.3
Price Metrics
Average Annual Return 20.68%
Standard Deviation of Annual Returns 28.19%
Max Drawdown -100%
Shares Statistics
Market Capitalization 13.1B THB
Shares Outstanding 2 454 122 500
Percentage of Shares Shorted
N/A

Competitive Landscape

Profile

Origin Property PCL

Country

Thailand

Industry

N/A

Market Cap

13.1B THB

Dividend Yield

5.61%

Description

Origin Property PCL engages in the property development business. The company is headquartered in Samut Prakan, Samut Prakan. The company went IPO on 2015-10-07. The firm and its subsidiaries are engaged in property development and investing in other companies. The Company’s segments include Condominium projects, Housing estate projects, Hotels and buildings for rent and Other business. Its projects include So Origin Kaset Interchange, Origin Plug & Play Ladprao Interchange, KnightsBridge Space-Rama9, Knightsbridge Samutprakan City, Park Origin Phayathai, KnightsBridge Prime-Onnut, Knightsbridge Collage Sukhumvit 107, Brompton Pet Friendly Sukhumvit 107, SOHO Bangkok Ratchada, The Origin E22 Station, and The Origin Ramintra 83 Station, among others. The Company’s subsidiaries include One Origin Company Limited, Primo Service Solutions Public Company Limited, Origin Condominium Company Limited, Britania Public Company Limited, Origin Grand Company Limited, and Park Luxury Company Limited, among others.

Contact

SAMUT PRAKAN
Samut Prakan
496 Moo.9 Samrong Nuae District, Muaeng Samutprakarn
+6620300000
www.origin.co.th

IPO

2015-10-07

Employees

1 659

Officers

See Also

Discover More
What is the Intrinsic Value of one ORI stock?

The intrinsic value of one ORI stock under the Base Case scenario is 8.16 THB.

Is ORI stock undervalued or overvalued?

Compared to the current market price of 5.35 THB, Origin Property PCL is Undervalued by 34%.

Back to Top