ORCL is rated Buy at $194.59 versus the reconciled fair value midpoint of $234.02, implying +20.26% upside/downside. Confidence is separately disclosed at 88/100.
Valuation models heavily favor forward-looking earnings over the near-term FCF distortion caused by AI CapEx.
Hyperscaler Margin War: Dominant hyperscalers aggressively slash AI workload pricing, permanently compressing OCI's structural gross margins.
ORCL is rated Buy at $194.59 versus the reconciled fair value midpoint of $234.02, implying +20.26% upside/downside. Confidence is separately disclosed at 88/100.
Position sizing playbook →| Market cap | $559.6B | |
|---|---|---|
| Revenue (ttm) | 64.1B | |
| Net income (ttm) | 16.2B | |
| EPS (ttm) | $5.57 | |
| Shares out | 2.9B | |
| P/E (trailing) | 35.2x | |
| P/E (forward) | 24.2x | |
| Dividend | $2.00 (1.02%) | |
| Volume | 21,158,126 | |
| Beta | 1.54 | |
| Price target | $260 | +32.7% |
Recent price action with selectable time range.
| Item | P1 | P2 | P3 | P4 | Trend |
|---|---|---|---|---|---|
| Period | 2022-05-31 | 2023-05-31 | 2024-05-31 | 2025-05-31 | Trend |
| Revenue | $42.44B | $49.95B | $52.96B | $57.40B | +10.6% |
| Gross profit | $33.56B | $36.39B | $37.82B | $40.47B | +6.4% |
| Operating income | $15.83B | $13.77B | $16.07B | $18.05B | +4.5% |
| Net income | $6.72B | $8.50B | $10.47B | $12.44B | +22.8% |
| EPS (diluted) | $2.41 | $3.07 | $3.71 | $4.34 | +21.7% |
| EBITDA | $13.53B | $18.74B | $21.39B | $23.91B | +20.9% |
| R&D | $7.22B | $8.62B | $8.92B | $9.86B | +11.0% |
| SG&A | $9.36B | $10.41B | $9.82B | $10.25B | +3.1% |
| Model | Fair value (mid) | Weight |
|---|---|---|
| Multi stage moat fade | $269 | 35% |
| Discounted earnings | $217 | 25% |
| Forward earnings | $232 | 20% |
| FCFF DCF | $106 | 10% |
| Owner earnings | $130 | 5% |
| Peg adjusted peer | $443 | 5% |
| Reverse DCF | $0.00 | 0% |
Recent company headlines from major financial publishers.
Bull (20%): Hyper-growth cloud adoption drives value to $282.14.
Base (60%): OCI scales efficiently yielding a $234.02 fair value.
Bear (20%): Hyperscaler competition limits OCI, dropping value to $188.36.
| Model | Weight | FV / share | vs spot | Contribution |
|---|---|---|---|---|
| Multi stage moat fade | 35% | $269 | +37.2% | |
| Discounted earnings | 25% | $217 | +10.9% | |
| Forward earnings | 20% | $232 | +18.3% | |
| FCFF DCF | 10% | $106 | -45.7% | |
| Owner earnings | 5% | $130 | -33.9% | |
| Peg adjusted peer | 5% | $443 | +125.9% | |
| Reverse DCF | 0% | $0.00 | -100.0% | |
| Composite FV (weighted) | 100% | $234 | +20.3% |
| Ke ↓ / g → | 2.0% | 2.5% | 3.0% | 3.5% | 4.0% |
|---|---|---|---|---|---|
| 8.8% | $268 | $289 | $314 | $344 | $379 |
| 9.8% | $234 | $250 | $268 | $289 | $314 |
| 10.8% | $208 | $220 | $234 | $250 | $268 |
| 11.8% | $186 | $196 | $208 | $220 | $234 |
| 12.8% | $169 | $177 | $186 | $196 | $208 |
| Category | Weight | Score | Reading |
|---|---|---|---|
| Valuation | 11% | 9.0 | |
| Management | 11% | 8.1 | |
| Balance Sheet | 11% | 1.5 | |
| Profitability | 11% | 8.5 | |
| Revenue Growth | 11% | 6.0 | |
| Risk Assessment | 11% | 1.5 | |
| Competitive Moat | 11% | 9.0 | |
| Earnings Quality | 11% | 9.0 | |
| Capital Efficiency | 11% | 5.5 |
Upcoming earnings date and setup when available.