ORENF (Origin Enterprises) Intrinsic Value: Projected FCF: $10.04 (As of Sep. 06, 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

ORENF Origin Enterprises PLC ORENF
81 GF Score
Price $5.28
GF Value $3.84
Valuation Significantly Overvalued
! 6 Warning Signs
View Full Analysis

What is Origin Enterprises Intrinsic Value: Projected FCF?

Origin Enterprises ORENF 81 Intrinsic Value: Projected FCF is $10.04 as of Sep. 06, 2026. GuruFocus rates ORENF with a GF Score™ of 81/100 and a GF Value™ of $3.84 (Significantly Overvalued). The stock has 6 warning signs investors should review. Among 184 Agriculture companies, Origin Enterprises ranks better than 82.61% on this metric.

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2026-09-06), Origin Enterprises's Intrinsic Value: Projected FCF is $10.04. The stock price of Origin Enterprises is $5.28. Therefore, Origin Enterprises's Price-to-Intrinsic-Value-Projected-FCF of today is 0.5.

The historical rank and industry rank for Origin Enterprises's Intrinsic Value: Projected FCF or its related term are showing as below:

ORENF' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.37   Med: 0.7   Max: 1.46
Current: 0.53

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Origin Enterprises was 1.46. The lowest was 0.37. And the median was 0.70.

ORENF's Price-to-Projected-FCF is ranked better than
82.61% of 184 companies
in the Agriculture industry
Industry Median: 1.035 vs ORENF: 0.53

Origin Enterprises  (OTCPK:ORENF) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

Origin Enterprises's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=5.28/9.4702330600101
=0.56

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Origin Enterprises Intrinsic Value: Projected FCF Related Terms


Origin Enterprises Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Origin Enterprises's Intrinsic Value: Projected FCF can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Origin Enterprises Intrinsic Value: Projected FCF Chart

Origin Enterprises Annual Data
Trend Jul16 Jul17 Jul18 Jul19 Jul20 Jul21 Jul22 Jul23 Jul24 Jul25
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 5.51 6.46 12.18 8.72 9.99

Origin Enterprises Semi-Annual Data
Jul16 Jan17 Jul17 Jan18 Jul18 Jan19 Jul19 Jan20 Jul20 Jan21 Jul21 Jan22 Jul22 Jan23 Jul23 Jan24 Jul24 Jan25 Jul25 Jan26
Intrinsic Value: Projected FCF Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 0.00 8.72 0.00 9.99 0.00

ORENF vs CTVA, CF, MOS: Intrinsic Value: Projected FCF Comparison

For the Agricultural Inputs subindustry, Origin Enterprises's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Origin Enterprises Price-to-Projected-FCF vs Agriculture Industry

For the Agriculture industry and Basic Materials sector, Origin Enterprises's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Origin Enterprises's Price-to-Projected-FCF falls into.


ORENF
81GF Score
Origin Enterprises PLC ORENF
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Origin Enterprises Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get Origin Enterprises's Free Cash Flow(6 year avg) = $52.53.

Origin Enterprises's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Jul25)*0.8)/Shares Outstanding (Diluted Average)
=(12.608723088515*52.533857142857+495.046*0.8)/111.763
=9.47

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

What does a Intrinsic Value: Projected FCF of $10.04 mean?
Origin Enterprises (ORENF) has a Intrinsic Value: Projected FCF of $10.04 as of Sep. 06, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Origin Enterprises and its competitors. According to the industry distribution chart, Origin Enterprises ranks #32 out of 184 companies in the Agriculture industry, placing it in the top 17.4%.
Is Origin Enterprises' Intrinsic Value: Projected FCF too high?
Origin Enterprises' current Intrinsic Value: Projected FCF is $10.04. The Agriculture industry median Intrinsic Value: Projected FCF is 1.04. Origin Enterprises' value of $10.04 is 870% above this industry median. Based on the distribution chart, Origin Enterprises ranks #32 out of 184 companies in the Agriculture industry, which is in the top quartile — a strong position relative to peers. Overall, Origin Enterprises has a GF Score™ of 81/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Origin Enterprises' Intrinsic Value: Projected FCF compare to CTVA and CF?
According to the Agriculture industry distribution chart, Origin Enterprises ranks #32 out of 184 companies for Intrinsic Value: Projected FCF. This places Origin Enterprises in the top 17% of its industry — outperforming the majority of peers. The industry median Intrinsic Value: Projected FCF is 1.04. Origin Enterprises' value of $10.04 is 870% above this benchmark. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Intrinsic Value: Projected FCF for an Agriculture company?
The median Intrinsic Value: Projected FCF among Agriculture companies is 1.04, based on 184 companies in the industry. Companies in the top quartile (top 25%) have a Intrinsic Value: Projected FCF significantly above this median, while those in the bottom quartile fall well below. However, Intrinsic Value: Projected FCF should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Origin Enterprises's current Intrinsic Value: Projected FCF of $10.04 is 870% above the industry median. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Intrinsic Value: Projected FCF mean?
A high Intrinsic Value: Projected FCF can signal that a stock is expensive relative to its fundamentals. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Origin Enterprises and its competitors. For the Agriculture industry, the median Intrinsic Value: Projected FCF is 1.04 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Origin Enterprises's current Intrinsic Value: Projected FCF is $10.04. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Origin Enterprises stock overvalued right now?
Based on GuruFocus' analysis, Origin Enterprises (ORENF) is currently considered Significantly Overvalued. The stock's GF Value™ is $3.84, compared to a current price of $5.28 — trading 37.5% above its estimated fair value. The current Intrinsic Value: Projected FCF is $10.04 and 870% above the Agriculture industry median of 1.04. Origin Enterprises' overall GF Score™ is 81/100 with 6 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Intrinsic Value: Projected FCF calculated?
Intrinsic Value: Projected FCF is calculated from a company's financial statements. For Origin Enterprises (ORENF), the current Intrinsic Value: Projected FCF is $10.04 as of Sep. 06, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Origin Enterprises (ORENF) Overvalued in 2026?

Based on GuruFocus' analysis, Origin Enterprises stock appears to be overvalued. The current stock price of $5.28 is trading 37.5% above its estimated GF Value™ of $3.84. GuruFocus considers Origin Enterprises to be Significantly Overvalued.

Key valuation signals for ORENF:

  • Intrinsic Value: Projected FCF: $10.04
  • GF Value™: $3.84 vs. price of $5.28 (37.5% above fair value)
  • GF Score™: 81/100 with 6 warning signs
  • Industry Position: 870% above the Agriculture median (#32 of 184)

No single metric tells the full story. See the ORENF stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Origin Enterprises Business Description

Address 4-6 Riverwalk, 24, Citywest Business Campus, Dublin, IRL, D24 DCW0
Origin Enterprises PLC offers comprehensive solutions for all land types, from optimizing crop fields to managing ecological landscapes and green spaces for sports and wellbeing. Its main activities include providing value-added services, technologies, and inputs to primary food producers. Operations in manufacturing, R&D, trading, distribution, and digital services span Ireland, the UK, Brazil, Poland, and Romania. The business is organized into two segments: Agriculture, serving growers and upstream firms across Ireland, the UK, Continental Europe, and Latin America; and Living Landscapes, delivering products and services for sports and environmental markets in Ireland and the UK. The majority of revenue is generated from Agriculture.
81GF Score

Get the complete analysis for ORENF

Intrinsic Value: Projected FCF is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

$5.28
Price
$3.84
GF Value