Origin Enterprises

Focus On Higher-Margin Living Landscapes Will Shape Future Despite Market Risks

AnalystConsensusTarget

Not Invested

Based on Analyst Price Targets

Published

09 Feb 25

Updated

01 May 25

n/a

AnalystConsensusTarget's Fair Value

n/a

31.9%

2.8%

31.9%

2.8%

You can edit this narrative until May 12 5:59 AM. Then, changes will post as Updates.

Author's Valuation

€4.7718.1% undervalued

AnalystConsensusTarget Fair Value

Narrative

Updates8

Shared on 01 May 25

Fair value Decreased 1.31%

Shared on 23 Apr 25

Fair value Increased 1.68%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 17 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 09 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 02 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 26 Mar 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 19 Mar 25

Fair value Increased 13%

AnalystConsensusTarget has increased future PE multiple from 8.8x to 9.9x.

Shared on 12 Mar 25

Fair value Decreased 12%

AnalystConsensusTarget has increased revenue growth from 4.6% to 5.8% and increased discount rate from 5.7% to 6.4%.

AnalystConsensusTarget Fair Value

€4.77

18.1% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

2.70%

Food revenue growth rate

0.44%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

6.05%

Calculation

€56.26m

Earnings '28

10.63x

PE Ratio '28

€597.91m

Market Cap '28

€597.91m

Market Cap '28

105.49m

No. shares '28

€5.67

Share Price '28

€5.67 Share Price '28

Discounted to 2025 @ 6.11% p.a.

€4.74

Fair Value '25