Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Retail
/
ODP
ODP
ODP
Digital Disruption Will Undercut Legacy Retail Despite Hospitality Optimism
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 3 Analysts
Published
14 May 25
Updated
16 Aug 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
US$19.00
12.3% overvalued
intrinsic discount
16 Aug
US$21.33
Loading
1Y
-27.6%
7D
1.2%
Author's Valuation
US$19.0
12.3% overvalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
US$19.0
12.3% overvalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-415m
16b
2014
2017
2020
2023
2025
2026
2028
Revenue US$6.0b
Earnings US$212.8m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
-2.76%
Specialty Stores revenue growth rate
0.28%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
12.27%
Calculation
US$212.78m
Earnings '28
x
3.65x
PE Ratio '28
=
US$777.08m
Market Cap '28
US$777.08m
Market Cap '28
/
29.98m
No. shares '28
=
US$25.92
Share Price '28
US$25.92
Share Price '28
Discounted to 2025 @ 12.14% p.a.
=
US$18.38
Fair Value '25
