US · ODP
The ODP Corporation
- Sector
- Consumer Cyclical · Specialty Retail
- Headquarters
- Boca Raton, FL 33496
- Website
- investor.theodpcorp.com
Price · as of 2024-12-28
—
Market cap 838.98M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $56.91 | — |
| Intrinsic Value(DCF) | $6.64 | — |
| Graham-Dodd Method(GD) | $11.21 | — |
| Graham Formula(GF) | $0.18 | — |
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 | $46.81 | $59.11 | $0.00 | $1.39 | $0.00 |
| 2011 | $28.58 | $108.53 | $0.00 | $21.74 | $24.11 |
| 2012 | $36.20 | $117.40 | $0.00 | $21.38 | $0.00 |
| 2013 | $40.41 | $128.85 | $0.00 | $19.50 | $0.00 |
| 2014 | $80.73 | $143.99 | $0.00 | $0.00 | $0.00 |
| 2015 | $46.37 | $86.64 | $0.00 | $23.13 | $0.10 |
| 2016 | $41.25 | $191.95 | $0.00 | $69.36 | $23.43 |
| 2017 | $22.60 | $41.32 | $0.00 | $27.01 | $5.02 |
| 2018 | $31.64 | $40.30 | $0.00 | $16.49 | $29.12 |
| 2019 | $22.70 | $26.91 | $0.00 | $16.50 | $0.00 |
| 2020 | $40.02 | $43.00 | $0.00 | $0.00 | $0.00 |
| 2021 | $42.50 | $73.52 | $0.00 | $0.00 | $0.00 |
| 2022 | $47.67 | $76.40 | $0.00 | $34.44 | $28.78 |
| 2023 | $51.47 | $64.81 | $0.00 | $35.72 | $2.39 |
| 2024 | $16.61 | $56.91 | $0.00 | $11.21 | $0.18 |
AI valuation
Our deep-learning model estimates The ODP Corporation's (ODP) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $56.91
- Current price
- —
- AI upside
- —
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
$6.64
— upside
Graham-Dodd
$11.21
— upside
Graham Formula
$0.18
— 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 |
| ODP | The ODP Corporation | $27.89 | 838.98M | +104% | -76% | -60% | -99% | 5.33 | 0.70 | 0.08 | 6.47 | — | 1.62 | 20.67% | 2.33% | -0.04% | 11.11% | 6.51% | 2.86% | 1.64 | 7.09 | 0.93 | 0.41 | 4.35 | -10246.00% | -1065.00% | -8584.00% | 5.67% | 0.08 | 1.76% | 0.00% | 0.00% | 55.78% | 10.56 | 53.77 | 0.25 | 2.10 |
| ACEL | Accel Entertainment, Inc. | $10.14 | 854.74M | +223% | +64% | -63% | -46% | 24.06 | 3.33 | 0.69 | 7.45 | — | -6.02 | 30.18% | 7.38% | 2.86% | 15.57% | 11.39% | 3.60% | 2.33 | 2.53 | 2.76 | 2.47 | 2.01 | -2264.00% | 517.00% | 761.00% | 6.44% | 1.02 | 10.43% | 0.00% | 0.00% | 3.00% | 12.80 | 21.29 | 0.95 | 2.52 |
| BBW | Build-A-Bear Workshop, In… | $51.21 | 677.44M | -21% | -93% | -82% | -94% | 14.89 | 1.10 | 0.33 | 2.92 | 3.27 | 1.11 | 47.22% | 3.86% | 2.21% | 7.67% | 11.04% | 3.98% | 0.00 | 1256.73 | 1.58 | 0.63 | -1.02 | 45556.00% | -174.00% | -12959.00% | 2.82% | 0.30 | 4.63% | 0.00% | 0.00% | 3.59% | 6.32 | 26.29 | 0.24 | 3.41 |
| CWH | Camping World Holdings, I… | $12.50 | 785.24M | +438% | -74% | — | — | 1.46 | 2.22 | 0.08 | 10.12 | 1.86 | -0.94 | 29.47% | 2.80% | -1.41% | 124.63% | 2.22% | 6.98% | 11.66 | 2.33 | 1.20 | 0.18 | 8.38 | 7875.00% | 441.00% | -26940.00% | -51.58% | -0.06 | -8.12% | 6.20% | 9.10% | 200.31% | 16.56 | -11.31 | 0.46 | 1.55 |
| ECX | ECARX Holdings, Inc. | $2.39 | 805.41M | +25% | -74% | — | — | -8.06 | -1.88 | 0.63 | -25.36 | — | -1.63 | 19.02% | -6.45% | -7.78% | 24.71% | -3074.43% | -10.98% | -1.54 | — | 0.59 | 0.39 | -10.42 | -5160.00% | 662.00% | -10000.00% | 0.00% | 0.00 | 0.00% | 0.00% | 0.00% | 0.00% | -15.53 | — | 1.00 | -1.79 |
| HEPS | D-Market Elektronik Hizme… | $2.37 | 761.68M | +16% | +25,545% | — | — | -866.08 | 12.73 | 0.74 | 10.69 | — | 161.14 | 37.49% | 0.03% | -2.81% | -1.21% | -0.40% | -0.19% | 0.67 | 0.01 | 0.97 | 0.66 | -1.36 | -227391.00% | 6043.00% | -18473.00% | -0.10% | 0.00 | 1.00% | 0.00% | 0.00% | 0.00% | 2086.69 | -824.49 | 0.62 | 2.24 |
| LQDT | Liquidity Services, Inc. | $23.47 | 733.13M | +173% | +159% | -67% | +47% | 33.07 | 4.57 | 1.95 | 16.65 | 86.80 | 10.67 | 43.81% | 7.36% | 5.89% | 14.56% | 68.42% | 7.78% | 0.07 | — | 1.38 | 1.23 | -3.53 | 3810.00% | 3120.00% | -384.00% | 6.35% | 0.41 | 161.51% | 0.00% | 0.00% | 4.08% | 21.59 | 12.84 | 1.59 | 5.16 |
| LUXE | LuxExperience B.V. | $9.39 | 908.96M | +1,884% | -60% | +412% | +3,704% | 1.46 | 0.60 | 0.64 | 0.66 | — | 0.68 | 47.81% | 44.62% | 44.01% | 61.96% | 77.81% | 37.23% | 0.16 | 109.80 | 2.48 | 0.92 | -0.60 | -200690.00% | 4925.00% | 182308.00% | -4.26% | -0.04 | -4.82% | 0.00% | 0.00% | 51.85% | 0.76 | -12.30 | 0.34 | 2.75 |
| OLPX | Olaplex Holdings, Inc. | $1.06 | 707.11M | +2,543% | +2% | +15% | -98% | 51.88 | 1.16 | 2.40 | 7.51 | — | -5.24 | 69.15% | 15.84% | 4.62% | 2.27% | 4.92% | 1.11% | 0.74 | 1.12 | 10.67 | 9.29 | 0.45 | -6777.00% | -777.00% | -2055.00% | 13.64% | 2.21 | 14.01% | 0.00% | 0.00% | 12.33% | 16.09 | 7.80 | 2.55 | 1.90 |
| SMP | Standard Motor Products, … | $38.30 | 842.53M | +48% | +25% | -51% | +177% | 21.19 | 1.28 | 0.49 | 8.00 | 46.09 | 4.06 | 30.20% | 10.28% | 4.41% | 6.36% | 10.54% | 2.17% | 1.00 | 5.60 | 2.13 | 0.62 | 3.29 | 4596.00% | 2236.00% | -4272.00% | 2.14% | 0.12 | 1.48% | 3.11% | 66.00% | 3.80% | 8.07 | 79.39 | 0.83 | 2.36 |
| WOOF | Petco Health and Wellness… | $3.20 | 896.27M | +639% | -58% | — | — | -9.02 | 0.82 | 0.15 | 526.41 | — | -1.03 | 38.00% | 0.12% | -1.66% | -8.86% | 0.16% | -1.93% | 2.66 | 0.05 | 0.85 | 0.18 | 396.12 | -9226.00% | -222.00% | -60292.00% | 5.41% | 0.16 | 1.24% | 0.00% | 0.00% | 13.61% | 526.41 | 74.71 | 0.61 | 0.97 |
About The ODP Corporation
The ODP Corporation provides business services and supplies, products, and digital workplace technology solutions for small, medium, and enterprise businesses. The company operates in two divisions, Business Solutions and Retail. The Business Solutions division offers office supply products and services, cleaning and breakroom supplies, technology services, copy and print services, and office furniture products and services through sales forces, catalogs, and telesales, as well as through Internet Websites in the United States, Puerto Rico, the U.S. Virgin Islands, and Canada. The Retail division operates a chain of retail stores, which offer office supplies; technology products and solutions; business machines and related supplies; print, cleaning, breakroom, and facilities products; and furniture, as well as printing, copying, mailing, and shipping services. As of December 31, 2021, this division operated 1,038 retail stores in the United States, Puerto Rico, and the U.S. Virgin Islands. The company offers its products under various brands, including Office Depot, OfficeMax, and Grand&Toy, as well as others. The ODP Corporation was incorporated in 1986 and is headquartered in Boca Raton, Florida.
- CEO
- Gerry P. Smith
- Employees
- 19K
- Beta
- 1.16
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($6.64 ÷ —) − 1 = — (DCF, example).