EN DE

Orian Sh.M. Ltd (ORIN) Fair Value & Analysis

Industrials · Il · Market cap 425M ILA

OS Orian Sh.M. Ltd ORIN · TA
Price23.65 ILA
Fair Value16.50 ILA
Upside-30.2%
Quality34/100
Watch Orian Sh.M. Ltd for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Loss-making · -0.6% net margin
High debt · generates free cash flow
Trails peers (2/12)
Narrow moat 23/100
Evidence: High Range 6.70 ILA – 34.78 ILA Share as image

Fair value as of: Jul 15, 2026

From 13 valuation models · updated 26 days ago

Fair value updated Jul 15, 2026, revised from 10.18 ILA to 16.50 ILA (+62.1%) since Jun 24, 2026. Share price −4.3% over the past month.

Below-average quality, and screening another 30% overvalued on our models.

What matters now

  • Weak quality (34/100) and above fair value at the same time, the margin of safety is missing on both counts.
  • The model range is unusually wide (6.70 ILA to 34.78 ILA). The outcome hinges heavily on assumptions, so read the point estimate with caution.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

45.03 ILA 13.25 ILA Fair Value 16.50 ILA Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 15, 2026.

How to read this chart

60‑month range 13.25 ILA – 45.03 ILA · fair‑value band 6.70 ILA – 34.78 ILA · the 23.65 ILA price screens above the 16.50 ILA fair value. Dashed = 300-day average. As of Jul 15, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Orian Sh.M. Ltd (ORIN) currently trades at 23.65 ILA, while our model-based Fair Value estimate is 16.50 ILA, implying the stock looks roughly 30.2% overvalued today. The Quality Score stands at 34/100 (below-average quality), in the Industrials sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Orian Sh.M. Ltd generated revenue of 996M ILA at a net margin of -0.6%. Revenue declined 11.6% year over year. It earns a return on equity of -1.5%. Net debt stands at 319M ILA. Fundamentals as of Jul 15, 2026

Our scenario range runs from 6.70 ILA (bear case) to 34.78 ILA (bull case); at 23.65 ILA, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. For context, the median of 10 Industrials peers we cover trades at -11% fair-value upside, at -30%, ORIN screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Note: the current price implies far more future growth than the conservative anchors of our models allow (base growth is deliberately capped, we do not regard such extreme rates as sustainable). Our models are not designed for expectations this high; that is why the individual models scatter extremely (0.1900 ILA to 17.56 ILA). Read the values as a conservative anchor, not as a price target.
Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Growth DCF 0.3900 ILA 4.64 ILA 9.97 ILA 80
Rev-Margin DCF 0.3300 ILA 4.29 ILA 74
Gordon GGM 1.18 ILA 2.12 ILA 2.92 ILA 70
All 13 models by family
DCF Models
FCF DCF 0.3300 ILA 5.24 ILA 11.81 ILA 38
Owner Earnings 3.91 ILA 31
5Y Revenue Exit 0.1900 ILA 4.20 ILA 39
5Y EBITDA Exit 5.00 ILA 15.31 ILA 27.35 ILA 41
10Y Revenue Exit 1.22 ILA 5.21 ILA 36
10Y EBITDA Exit 2.93 ILA 10.82 ILA 21.38 ILA 37
Dividend Discount
Gordon GGM 1.18 ILA 2.12 ILA 2.92 ILA 70
DDM Multi-Stage 1.18 ILA 1.84 ILA 2.27 ILA 61
Multiples
EV/EBIT 2.31 ILA 53
EV/EBITDA 10.53 ILA 17.56 ILA 24.58 ILA 54
Asset-Based
NCAV (Graham) 3.13 ILA 4.20 ILA 6.26 ILA 50
Growth DCF
Growth DCF 0.3900 ILA 4.64 ILA 9.97 ILA 80
Rev-Margin DCF 0.3300 ILA 4.29 ILA 74

Widest divergence: Multiples (17.56 ILA) versus Growth DCF (0.3300 ILA). Highest evidence: Growth DCF (80).

Notify me when ORIN reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 996M ILA
Revenue growth (YoY) -11.6%
Net margin -0.6%
Return on equity -1.5%
Free cash flow 20.8M ILA FY2025
Operating margin 2.3%
More key figures
EPS (TTM) -0.2100 ILA
EPS growth (YoY) +82.2%
Net debt 319M ILA FY2025

Figures from reported company fundamentals · as of Jul 15, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 34/100

Of which business quality 34 · Market factors (momentum, volatility) 34

Profitability 17
Margins and returns on capital today
Quality Growth 45
Are margins and returns improving?
Cashflow 43
Earnings quality: real cash, not paper profit
Fin. Strength 11
Balance sheet, leverage, solvency risk
Investment 65
Disciplined investing over empire-building
Low Volatility 66
Calm price path (market factor)
Momentum 20
Price trend over the last 3–12 months (market factor)
52W Momentum 20
Distance to the 52-week high (market factor)
Net Issuance 43
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Orian Sh.M. Ltd. engages in the provision of logistics services in Israel and internationally. The company offers international shipping, customs brokerage, ocean and air freight, and distribution and transportation services.

Full company description

Orian Sh.M. Ltd. engages in the provision of logistics services in Israel and internationally. The company offers international shipping, customs brokerage, ocean and air freight, and distribution and transportation services. It also provides ocean and air cargo insurance, third party shipment, special express, project cargo, and blood samples delivery services, as well as healthcare supply chain solutions. Orian Sh.M. Ltd. was founded in 1953 and is based in Modi'in-Maccabim-Re'ut, Israel.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Orian Sh.M. Ltd reported revenue of 338M ILA in FY2025 versus 308M ILA in FY2021, a compound +2.3%/yr. Reported net income was −4.1M ILA in FY2025.

Growth Quality 54/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
338M ILS
Latest YoY
+19.2%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
−2.2%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+10.7%
Avg. growth/yr (21Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
−0.4%
Revenue +2.3%/yr
FY21 308M ILA
FY22 362M ILA
FY23 253M ILA
FY24 284M ILA
FY25 338M ILA
Net income
FY21 2.3M ILA
FY22 11.5M ILA
FY23 4.9M ILA
FY24 6.1M ILA
FY25 −4.1M ILA
Character of growth · EPS growth decomposed (2014-2025) −0.2 % p.a.
Revenue per share +3.6 pp

of which total revenue +6.8 pp · buybacks/dilution −3.2 pp

EBIT margin +2.1 pp
Tax rate +1.1 pp
Residual (interest, one-offs) −7.0 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

ORIN screens 30% overvalued. Compare with United Parcel Service, Inc →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Orian Sh.M. Ltd Fair Value". https://www.fairvalue-calculator.com/stock/ORIN

Peer Group

Integrated Freight & Logistics · 218 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 34 · Bottom 25%
Fair Value upside −30% · Below median
Return on assets 2% · Below median
Net margin (TTM) -1% · Bottom 25%
Operating margin (TTM) 2% · Below median
Revenue growth -12% · Bottom 25%
Debt / equity 1.76× · Higher than 75% of peers

Valuation Multiples vs Integrated Freight & Logistics median · lower = cheaper

P/B 1.23× · Pricier than median
P/S (TTM) 0.14× · Cheaper than 75% of peers
P/FCF 6.7× · Pricier than median
EV/EBITDA 4.2× · Cheaper than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 46
FUTURE 0 · sector 8
PAST 0 · sector 26
HEALTH 12 · sector 94
DIVIDEND 0 · sector 56

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Integrated Freight & Logistics stocks, each showing price versus our Fair Value estimate (as of Jul 15, 2026).

Stock Price Fair Value vs Fair Value
United Parcel Service, Inc UPS $117.72 $104.58 -11%
FedEx Corporation FDX $314.69 $347.68 +10%
Deutsche Post AG DHL €57.22 €53.18 -7%
DSV A/S DSV kr 1,660 kr 712.57 -57%
Kuehne + Nagel International AG KNIN CHF 209.90 CHF 147.92 -30%
J.B. Hunt Transport Services, Inc JBHT $291.41 $133.80 -54%
S.F. Holding 002352 ¥31.91 ¥48.64 +52%
C.H. Robinson Worldwide, Inc CHRW $193.50 $86.56 -55%
Expeditors International of Washington, Inc EXPD $172.02 $115.95 -33%
ZTO Express (Cayman) Inc 2057 HK$181.40 HK$241.93 +33%

Compare Orian Sh.M. Ltd with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Orian Sh.M. Ltd (ORIN) overvalued or undervalued?
As of Jul 15, 2026, our model estimates a fair value of 16.50 ILA versus a price of 23.65 ILA, about −30% (overvalued).
What is the fair value of ORIN?
Our model-based fair value for Orian Sh.M. Ltd is 16.50 ILA (as of Jul 15, 2026), built from audited fundamentals. The current price is 23.65 ILA.
What is the quality score of ORIN?
Orian Sh.M. Ltd has a Quality Score of 34/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Orian Sh.M. Ltd (ORIN)?
Orian Sh.M. Ltd reported trailing-twelve-month revenue of about 996M ILS (latest available figure, as of Jul 15, 2026).
What is the net profit margin of ORIN?
The net profit margin of Orian Sh.M. Ltd is about -0.6%, meaning it is currently running at a net loss. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Orian Sh.M. Ltd and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.