/
DCF Valuation
Base-case fair value
$-19.10
Intrinsic $-25.47 · 25% MOS
Current price: $9.06
Base-case summary
Our base-case DCF for O-I Glass, Inc. (OI) projects 10 years of free cash flow growth at 2.0% for years 1–5 and 1.0% for years 6–10, anchored to a default 8% growth assumption, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $38M in trailing free cash flow, this produces an intrinsic value of $-25.47 per share. A 25% safety margin gives a fair value of $-19.10, suggesting the stock is currently 311% overvalued against the $9.06 market price.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$38M
Cash & equivalents
$317M
Total debt
$4.9B
Shares outstanding
153M