Old Republic International Corporation
Bear Case (25th pct.)
9.3% vs price
Base Case (Median)
23.8% vs price
Bull Case (75th pct.)
39.4% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $35.99 | -15.3% | High (40%) |
| PE Comparable | $55.28 | 30.0% | Medium (25%) |
| Growth Trajectory DCF | $71.22 | 67.5% | Medium (20%) |
| Graham Number | $49.94 | 17.5% | High (80%) |
Based on 4 out of 8 methods, ORI appears undervalued at the current price of $42.51. The base case fair value of $52.61 implies 23.8% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.