|
Real-time Estimate
Cboe Europe
05:56:50 2026-10-23 EDT
|
5-day change | 1st Jan Change | ||
| 91.00 EUR | -0.55% |
|
+4.60% | +43.76% |
| 11:58pm | Inderes cuts Orion to Reduce (Add), target price €87 | FW |
| 10-20 | Orion Raises Net Sales Outlook for FY26 | MT |
Company Valuation: Orion Oyj
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 5,119 | 7,179 | 5,509 | 6,005 | 8,944 | 12,898 | - | - |
| Change | - | 40.25% | -23.26% | 8.99% | 48.95% | 44.21% | - | - |
| Enterprise Value (EV) 1 | 5,010 | 7,060 | 5,603 | 6,126 | 9,088 | 12,803 | 12,553 | 12,277 |
| Change | - | 40.91% | -20.65% | 9.35% | 48.35% | 40.88% | -1.96% | -2.2% |
| P/E | 26.5x | 20.6x | 25.5x | 18.2x | 17.9x | 22.7x | 19.4x | 17.1x |
| PBR | 6.86x | 7.91x | 6.19x | 5.98x | 6.97x | 8.06x | 6.51x | 5.3x |
| PEG | - | 0.3x | -0.7x | 0.3x | 0.3x | 1.6x | 1.1x | 1.3x |
| Capitalization / Revenue | 4.92x | 5.36x | 4.63x | 3.89x | 4.73x | 6.13x | 5.42x | 4.98x |
| EV / Revenue | 4.81x | 5.27x | 4.71x | 3.97x | 4.81x | 6.08x | 5.28x | 4.74x |
| EV / EBITDA | 17.3x | 14.5x | 17.2x | 12x | 13.2x | 16.5x | 13.8x | 12.1x |
| EV / EBIT | 20.6x | 16.1x | 20.4x | 14.7x | 14.4x | 17.9x | 15x | 13x |
| EV / FCF | 38.5x | 21.7x | 105x | 29.7x | 41.5x | 25.7x | 23.8x | 19.5x |
| FCF Yield | 2.6% | 4.6% | 0.95% | 3.37% | 2.41% | 3.89% | 4.19% | 5.14% |
| Dividend per Share 2 | 1.5 | 1.6 | 1.62 | 1.64 | 1.8 | 1.965 | 2.17 | 2.508 |
| Rate of return | 4.11% | 3.12% | 4.13% | 3.83% | 2.83% | 2.14% | 2.36% | 2.73% |
| EPS 2 | 1.38 | 2.49 | 1.54 | 2.35 | 3.56 | 4.056 | 4.749 | 5.374 |
| Distribution rate | 109% | 64.3% | 105% | 69.8% | 50.6% | 48.4% | 45.7% | 46.7% |
| Net sales 1 | 1,041 | 1,341 | 1,190 | 1,542 | 1,890 | 2,105 | 2,378 | 2,590 |
| EBITDA 1 | 289.1 | 487.1 | 326.4 | 509.4 | 688.3 | 778.2 | 906.9 | 1,014 |
| EBIT 1 | 243.3 | 439.6 | 274.9 | 416.6 | 631.6 | 715.3 | 837.6 | 945.3 |
| Net income 1 | 193.8 | 349.5 | 216.8 | 329.9 | 500.3 | 570.7 | 668.6 | 756.5 |
| Net Debt 1 | -108.3 | -118.7 | 93.3 | 121.7 | 144.4 | -94.56 | -345.3 | -621.2 |
| Reference price 2 | 36.52 | 51.24 | 39.27 | 42.78 | 63.65 | 92.00 | 92.00 | 92.00 |
| Nbr of stocks (in thousands) | 140,563 | 140,202 | 140,351 | 140,501 | 140,693 | 140,366 | - | - |
| Announcement Date | 2/10/22 | 2/9/23 | 2/13/24 | 2/25/25 | 2/12/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 37.7x | 13.43x | 28.51x | 0.52% | 1,165B | |
| 39.17x | 6.59x | 18.54x | 1.99% | 645B | |
| 36.4x | 8.37x | 17.27x | 2.41% | 504B | |
| 20.97x | 5.15x | 12.78x | 2.55% | 380B | |
| 107.33x | 5.99x | 25.72x | 2.31% | 363B | |
| 21.95x | 5.71x | 14.04x | 2.79% | 297B | |
| 22.67x | 4.58x | 13.09x | 1.93% | 269B | |
| 28.38x | 7.14x | 12.79x | 2.26% | 237B | |
| -45.82x | 7.02x | 27.23x | 2.1% | 195B | |
| Average | 29.86x | 7.11x | 18.89x | 2.1% | 450.61B | |
| Weighted average by Cap. | 35.73x | 8.44x | 20.74x | 1.78% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- ORNBV Stock
- ORNAV Stock
- Valuation Orion Oyj
Select your edition
All financial news and data tailored to specific country editions
