US · ONL
Orion Properties Inc.
- Sector
- Real Estate · REIT - Office
- Headquarters
- Phoenix, AZ 85016
- Website
- onlreit.com
Price · as of 2024-12-31
$2.96
Market cap 140.22M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $19.60 | +562.16% |
| Intrinsic Value(DCF) | $1.56 | -47.3% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $12.16 | +310.88% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | |||||
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | $6.51 | $0.00 | |||
| 2021 | $13.03 | $28.25 | $9.90 | $0.00 | $0.00 |
| 2022 | $5.45 | $28.11 | $0.00 | $4.10 | $0.00 |
| 2023 | $3.06 | $19.45 | $0.04 | $4.64 | $0.00 |
| 2024 | $2.41 | $19.60 | $0.71 | $0.00 | $12.16 |
AI valuation
Our deep-learning model estimates Orion Properties Inc.'s (ONL) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $19.60
- Current price
- $2.96
- AI upside
- +562.16%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$1.56
-47.3% upside
Graham-Dodd
—
— upside
Graham Formula
$12.16
+310.88% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| ONL | Orion Properties Inc. | $2.96 | 140.22M | +562% | -47% | — | +311% | -1.31 | 0.18 | 0.82 | 20.53 | -1.63 | 0.20 | 60.48% | -12.86% | -62.48% | -12.49% | -1.63% | -7.46% | 0.67 | -0.65 | 0.59 | 0.25 | 16.13 | 8039.00% | -1547.00% | -5515.00% | 23.48% | 0.35 | 2.44% | 16.57% | -21.70% | 16.69% | -29.72 | 19.89 | 3.82 | -0.25 |
| AEI | Alset Inc. | $2.19 | 85.2M | +2,542% | +68% | +204% | — | -2.06 | 0.11 | 0.41 | 13.86 | — | 0.11 | 39.46% | -19.50% | -18.78% | -4.39% | -8.45% | -3.73% | 0.04 | -36.74 | 10.91 | 10.66 | 9.08 | -9340.00% | -440.00% | -3217.00% | 58.84% | 0.94 | 10.37% | 0.00% | 0.00% | 245.71% | 9.00 | -7.33 | -1.76 | -2.11 |
| BEEP | Mobile Infrastructure Cor… | $3.04 | 128.59M | +793% | -53% | — | — | -13.67 | 0.67 | 3.10 | 22.89 | — | 0.70 | 61.16% | 4.53% | -15.58% | -6.00% | 0.51% | -2.00% | 1.25 | 0.12 | 0.65 | 0.44 | 14.62 | -9020.00% | 2225.00% | -6718.00% | -1.13% | -0.02 | -0.39% | 8.46% | -115.60% | 19.19% | 189.08 | -244.86 | 8.57 | -0.10 |
| CHCI | Comstock Holding Companie… | $11.67 | 115.15M | +214% | -14% | +9% | +180% | 4.80 | 1.33 | 1.36 | 4.48 | 5.78 | 1.34 | 24.69% | 20.05% | 28.39% | 32.51% | 37.11% | 24.98% | 0.12 | — | 5.52 | 5.45 | -2.12 | 8312.00% | 1470.00% | 2441.00% | 15.58% | 1.69 | 39.30% | 0.00% | 0.00% | 15.49% | 4.61 | 4.35 | 0.92 | 2.04 |
| GPMT | Granite Point Mortgage Tr… | $1.74 | 82.76M | +3,095% | -55% | +316% | — | -2.08 | 0.16 | 0.59 | 20.64 | — | 0.16 | 83.02% | 43.59% | -28.33% | -7.02% | 3.47% | -2.13% | 2.09 | 0.65 | 0.20 | 3.60 | 18.89 | -7370.00% | -18777.00% | -10000.00% | 0.00% | 0.00 | 0.00% | 0.00% | 0.00% | 362.67% | 18.54 | — | 8.08 | -0.51 |
| MDV | Modiv Inc. | $15.51 | 159.37M | +299% | +161% | -94% | -70% | 21.33 | 0.73 | 2.96 | 9.58 | — | 0.73 | 92.27% | 47.01% | 12.87% | 3.88% | 5.00% | 1.25% | 1.47 | 1.13 | 0.21 | 0.12 | 6.32 | -11544.00% | -100.00% | 1002.00% | 13.17% | 0.07 | 4.15% | 10.20% | 217.60% | 24.47% | 18.51 | 22.30 | 8.70 | -0.39 |
| SEVN | Seven Hills Realty Trust | $8.56 | 130.43M | +534% | +239,415% | -5% | +1,087% | 8.55 | 0.40 | 2.24 | 10.78 | — | 0.40 | 80.45% | 76.33% | 26.22% | 5.16% | 6.86% | 2.04% | 1.48 | 1.52 | 0.27 | 0.27 | 7.91 | -1667.00% | 9642.00% | -2522.00% | 11.39% | 0.03 | 2.30% | 14.27% | 122.00% | 14.56% | 11.04 | 32.99 | 8.43 | -0.05 |
| SUNS | Sunrise Realty Trust, Inc… | $9.37 | 125.75M | +2,438% | +65,946% | +99% | +13,881% | 9.82 | 0.59 | 6.34 | 11.89 | 0.11 | 0.59 | 92.33% | 64.62% | 64.62% | 9.45% | 10.70% | 3.94% | 1.74 | -31.76 | 1.56 | 0.91 | 2.07 | 859565.00% | 134757.00% | 57065.00% | 2.43% | 0.01 | 2.56% | 2.16% | 21.20% | 2.16% | 11.89 | 49.77 | 7.68 | 0.73 |
About Orion Properties Inc.
Orion Properties Inc. specializes in the ownership, acquisition and management of a diversified portfolio of mission-critical and corporate headquarters office buildings in high-quality suburban markets across the U.S. The portfolio is leased primarily on a single-tenant net lease basis to creditworthy tenants. The company's team of experienced industry leaders employs a proven, cycle-tested investment evaluation framework which serves as the lens through which capital allocation decisions are made for the current portfolio and future acquisitions.
- CEO
- Paul H. McDowell
- Employees
- 40
- Beta
- 1.41
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($1.56 ÷ $2.96) − 1 = -47.3% (DCF, example).