EN DE

Orlen S.A (ORLNY) Fair Value & Analysis

Energy · US · Market cap $25.7B

OS Orlen S.A logo Orlen S.A ORLNY · US
Price$21.67
Fair Value$34.67
Upside+60.0%
Quality57/100
Watch Orlen S.A for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Thin margins · 2.4% net margin
Low debt · generates free cash flow
10.02% dividend yield
Ranks above peers (10/13)
Narrow moat 35/100
Evidence: High Range $34.67 – $34.67 Share as image

Fair value as of: Jul 24, 2026

From 21 valuation models · updated 17 days ago

Fair value updated Jul 24, 2026, revised from $22.75 to $34.67 (+52.4%) since Jun 25, 2026. Share price +14.7% over the past month.

A solid business, screening 60% undervalued on our models.

What matters now

  • The price is below even our cautious bear case ($34.67). The market is more pessimistic than our downside scenario.
  • Solid quality (57/100) at a price below fair value, the discount is the argument here, not the business quality.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (3 months)

$22.50 $17.76 Fair Value $34.67 Apr 2026 Aug 2026

White line = price, green steps = our fair value per fiscal year. As of Jul 24, 2026.

How to read this chart

3‑month range $17.76 – $22.50 · the $21.67 price screens below the $34.67 fair value. As of Jul 24, 2026.

Full chart & analysis →

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

Analysis

Orlen S.A (ORLNY) currently trades at $21.67, while our model-based Fair Value estimate is $34.67, implying the stock looks roughly 60.0% undervalued today. The Quality Score stands at 57/100 (solid quality), in the Energy sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Revenue grew 2.9% year over year. It earns a return on equity of 4.4%. Net debt stands at $8.5B. The stock trades on a trailing P/E of 14.5. Fundamentals as of Jul 24, 2026

The share trades about 4% below its 52-week high and 22% above its 52-week low, currently above its 200-day average. For context, the median of 10 Energy peers we cover trades at -11% fair-value upside, at 60%, ORLNY screens cheaper 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.

Model BearBaseBull Evidence
Highest evidence
Growth DCF $153.01 $208.16 $302.50 80
Residual Income $86.38 $81.48 $63.03 76
Rev-Margin DCF $166.33 $253.30 $359.14 74
All 21 models by family
DCF Models
FCF DCF $146.27 $203.09 $308.33 38
5Y Revenue Exit $166.33 $249.91 $371.54 39
5Y EBITDA Exit $136.66 $198.55 $280.55 41
5Y P/E Exit $69.34 $81.99 $97.60 38
10Y Revenue Exit $152.22 $213.86 $280.69 36
10Y EBITDA Exit $139.30 $182.10 $227.27 37
10Y P/E Exit $98.44 $110.02 $119.86 35
Earnings-Based
Graham-Dodd $14.82 $18.12 $20.38 54
EPV $161.49 $188.15 $211.47 59
Multiples
P/E Multiple $22.89 $30.52 $38.15 63
P/S Multiple $27.80 $37.06 $46.33 58
P/B Multiple $27.80 $37.06 $46.33 55
EV/EBIT $160.99 $214.13 $267.28 53
EV/EBITDA $152.42 $202.71 $253.00 54
EV/Revenue $195.00 $277.90 $360.81 43
Asset-Based
NCAV (Graham) $61.85 $82.88 $123.71 50
Growth DCF
Growth DCF $153.01 $208.16 $302.50 80
Rev-Margin DCF $166.33 $253.30 $359.14 74
Economic Profit
Residual Income $86.38 $81.48 $63.03 76
ROIC Compounder $161.49 $194.64 $230.05 72
Growth Earnings
Growth-Adj P/E $16.47 $23.53 $30.59 68

Widest divergence: Growth DCF ($208.16) versus Earnings-Based ($18.12). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue growth (YoY) +2.9%
Net margin 2.4%
Return on equity 4.4%
Free cash flow $17.3B FY2025
P/E ratio 14.5
EPS (TTM) $1.52
More key figures
Dividend yield 10.0%
EPS growth (YoY) +94.4%
Net debt $8.5B FY2024

Figures from reported company fundamentals · as of Jul 24, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 57/100

Of which business quality 57 · Market factors (momentum, volatility) 66

Profitability 33
Margins and returns on capital today
Quality Growth 33
Are margins and returns improving?
Cashflow 51
Earnings quality: real cash, not paper profit
Fin. Strength 70
Balance sheet, leverage, solvency risk
Investment 82
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 78
Price trend over the last 3–12 months (market factor)
52W Momentum 64
Distance to the 52-week high (market factor)
Net Issuance 82
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

Orlen S.A. operates in refining, petrochemical, energy, retail, gas, and upstream business. It engages in the processing and wholesale of refinery products, such as crude oil; production and sale of fuel, oil, chemicals, and petrochemicals, as well as provision of supporting services; production, distribution, and sale of electricity and heat from …

Full company description

Orlen S.A. operates in refining, petrochemical, energy, retail, gas, and upstream business. It engages in the processing and wholesale of refinery products, such as crude oil; production and sale of fuel, oil, chemicals, and petrochemicals, as well as provision of supporting services; production, distribution, and sale of electricity and heat from conventional and renewable energy sources comprising solar photovoltaics, as well as natural gas; trading of electricity; exploration and extraction of mineral resources; exploration, production, and import of natural gas; and trading and storage of gas and liquid gas. The company is also involved in the exploration, recognition, and extraction of hydrocarbons; fuel station activities; and provision of transportation, maintenance and overhaul, laboratory, security, design, administrative, courier, insurance, and financial services, as well as press distribution, and media activities, such as newspapers and websites. It offers petrol, diesel, LPG, and biofuels; aviation and marine fuels; heating oils; aromatics, including phenol, benzene, paraxylene, purified terephthalic acid, benzene-toulene fraction, and naphthalene concentrate; olefins; polyolefins comprising polyethylene; plastics, including polyvinyl chloride polanvil, compounds creovil, and PVC neralit; glycols; nitrogen fertilizers; and other products, such as acetone, ethylene oxide, masterbatch, advanced technical carbon black Chezacarb, caprolactam, soda lye, and sodium hypochlorite. In addition, the company provides base, car and motorbike, truck, marine, industrial, and agricultural oils, as well as paraffin and solvents; table, pickling, iodized table, feed, scrap, and industrial salt, as well as industrial salt brine and dishwasher salt granules; and bitumen. The company was formerly known as Polski Koncern Naftowy ORLEN Spólka Akcyjna and changed its name to Orlen S.A. in July 2023. The company was founded in 1999 and is headquartered in Plock, Poland.

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

Revenue & earnings trend

FY2022 – FY2025 · reported fiscal years

Orlen S.A reported revenue of $268B in FY2025 versus $282B in FY2022, a compound −1.8%/yr. Reported net income was $2.5B in FY2025, compounding −60.0%/yr from FY2022.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
$268B
Latest YoY
−9.2%
Avg. growth/yr (3Y)
−1.8%
Revenue −1.8%/yr
FY22 $282B
FY23 $372B
FY24 $295B
FY25 $268B
Net income −60.0%/yr
FY22 $39.7B
FY23 $20.9B
FY24 $2.8B
FY25 $2.5B

Watch ORLNY: get an alert when its fair value changes →

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). "Orlen S.A Fair Value". https://www.fairvalue-calculator.com/stock/ORLNY

Peer Group

Oil & Gas Integrated · 54 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 57 · Above median
Fair Value upside +60% · Top 25%
Return on equity (TTM) 4% · Below median
Return on assets 7% · Above median
Net margin (TTM) 2% · Below median
Operating margin (TTM) 0% · Bottom 25%
Revenue growth 3% · Above median
Dividend yield (TTM) 10.0% · Top 25%
Debt / equity 0.17× · Lower than median

Valuation Multiples vs Oil & Gas Integrated median · lower = cheaper

P/E (TTM) 14.5× · Cheaper than median
P/B 0.18× · Cheaper than 75% of peers
P/FCF 1.5× · Cheaper than 75% of peers
EV/EBITDA 0.6× · 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 100 · sector 16
FUTURE 15 · sector 7
PAST 18 · sector 45
HEALTH 92 · sector 87
DIVIDEND 100 · sector 79

Values & ESG

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

Oil & gas

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

Similar stocks

10 more Oil & Gas Integrated stocks, each showing price versus our Fair Value estimate (as of Jul 24, 2026).

Stock Price Fair Value vs Fair Value
Saudi Arabian Oil Company 2222 26.72 SAR 20.14 SAR -25%
Exxon Mobil Corporation XOM $144.51 $90.37 -37%
Chevron Corporation CHEV C$22.88 C$7.97 -65%
PetroChina Company 601857 ¥10.29 ¥16.51 +60%
Shell plc SHELL €38.04 €46.09 +21%
TotalEnergies SE TTE C$13.80 C$7.92 -43%
Petróleo Brasileiro S.A PETR3 12,540 ARS 30,914 ARS +147%
BP p.l.c., an integrated energy company, BP $40.83 $12.71 -69%
China Petroleum & Chemical Corporation 600028 ¥5.03 ¥4.46 -11%
Equinor ASA EQNR $36.19 $34.53 -5%

Compare Orlen S.A with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Energy 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 Orlen S.A (ORLNY) overvalued or undervalued?
As of Jul 24, 2026, our model estimates a fair value of $34.67 versus a price of $21.67, about +60% (undervalued).
What is the fair value of ORLNY?
Our model-based fair value for Orlen S.A is $34.67 (as of Jul 24, 2026), built from audited fundamentals. The current price is $21.67.
What is the quality score of ORLNY?
Orlen S.A has a Quality Score of 57/100. 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 net profit margin of ORLNY?
The net profit margin of Orlen S.A is about 2.4%, meaning it keeps roughly 2.4% of revenue as net income. Based on the latest reported figures.
Does Orlen S.A pay a dividend?
Orlen S.A currently shows a dividend yield of about 10.02% relative to its recent price (as of Jul 24, 2026).

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 Orlen S.A 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.