Skip to content
StockMarketAgent
Direct answer
ORCL trades against a final fair-value range of $188.36-$282.14, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs. Fair value range: low $188, high $282, with mid-point at $234.
Stock analysis

ORCL fair value $188–$282

By StockMarketAgent.AI team· supervised by
已分析: 2026-05-07下次更新: 2026-08-07Methodology v2.5Review: automatedArchetype: Mature compounder
View archive
股价
$194.59
▲ +39.43 (+20.26%)
公允价值
$234
$188–$282
评级
买入
confidence 88/100
上行空间
+20.3%
upside to fair value
安全边际
$198.92
MoS level · 15%
市值
$559.6B
P/E fwd 24.2
英文原文ZH
翻译期间显示英文原文
此报告尚未翻译。翻译队列赶上后请在几分钟内刷新。

§1 执行摘要

  • Composite fair value $234 with high case $282.
  • Implied upside of 20.3% to fair value.
  • Moat 9/10 · confidence 88/100 · Mature compounder.
  • Trades below fair value with a meaningful cushion to the midpoint.
Fair value
$234
Margin of safety
+16.8%
Confidence
88/100
Moat
9/10

Educational research only - not investment advice, an offer, or a trade instruction. Confirm current data and do your own due diligence before acting.

$194.59Price
Low $188.36
Mid $234.02
High $282.14

ORCL trades against a final fair-value range of $188.36-$282.14, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs.

  • Massive, sticky enterprise database install
    Massive, sticky enterprise database install base with extreme switching costs.
  • Integrated Generation 2 Cloud (OCI)
    Integrated Generation 2 Cloud (OCI) capturing emerging AI workloads.
  • Bull thesis
    Valuation models heavily favor forward-looking earnings over the near-term FCF distortion caused by AI CapEx.

§2 看空情景

A heavy capital expenditureCapital expendituresCash spent on acquiring or upgrading property, plant, and equipment. Splits into maintenance capex (sustaining current capacity) and growth capex (expanding capacity). cycle yields lower-than-expected ROICROICReturn on invested capital. Operating profit (after tax) divided by invested capital. The single best gauge of capital-efficiency. Spread over WACC = economic value created.. FCFFree cash flowOperating cash flow minus capital expenditures. The cash a business generates after maintaining and growing its asset base — the closest accounting proxy for owner-economics. remains severely depressed as CapExCapital expendituresCash spent on acquiring or upgrading property, plant, and equipment. Splits into maintenance capex (sustaining current capacity) and growth capex (expanding capacity). scales, while legacy on-premise revenueRevenueRevenue is an income-statement line item used to reconcile revenue to operating profit, pre-tax income, net income, or per-share earnings. It should be compared across periods and against peer disclosure conventions. deteriorates faster than OCI growth can offset, stressing the $104B debt load.

该论点可能失败的方式

Hyperscaler Margin War

· Medium

Dominant hyperscalers aggressively slash AI workload pricing, permanently compressing OCI's structural gross margins.

FV impact
-25%
Trigger
12-24 Months

Debt Overhang Paralysis

· Low

Prolonged high interest rates combined with $104B in debt restricts operational agility and forces dilutive equity raises.

FV impact
-15%
Trigger
24-36 Months

Accelerated Legacy Attrition

· Low

Enterprise customers migrate off legacy Oracle databases to cheaper, cloud-native open-source alternatives faster than anticipated.

FV impact
-30%
Trigger
24-48 Months
需关注的早期预警信号
指标当前触发阈值
OCI revenue growth decelerating below 25% year-over-year.MonitorDeterioration versus the report thesis
Cloud infrastructure gross margin contracting by over 200 bps.MonitorDeterioration versus the report thesis
CapEx-to-revenue ratio remaining above 20% well beyond the peak AI buildout.MonitorDeterioration versus the report thesis
Net debt-to-EBITDA ratio exceeding 4x.MonitorDeterioration versus the report thesis
Failure to realize guided Cerner integration synergies.MonitorDeterioration versus the report thesis

§3 财务历史

损益表 — 最近六期
项目T−0T−1T−2T−3CAGR
期间2022-05-312023-05-312024-05-312025-05-31Trend
营业收入$42.44B$49.95B$52.96B$57.40B+10.6%
毛利$33.56B$36.39B$37.82B$40.47B+6.4%
营业利润$15.83B$13.77B$16.07B$18.05B+4.5%
净利润$6.72B$8.50B$10.47B$12.44B+22.8%
每股收益(摊薄)$2.41$3.07$3.71$4.34+21.7%
EBITDA$13.53B$18.74B$21.39B$23.91B+20.9%
研发$7.22B$8.62B$8.92B$9.86B+11.0%
销售管理费用$9.36B$10.41B$9.82B$10.25B+3.1%

质量评分

Piotroski F 评分
5 / 9
0–9 质量综合
Altman Z 评分
2.41
破产风险 (>3 安全)
Beneish M 评分
-2.56
盈利操纵风险
OCF / 净利润
1.67×
>1 表示盈利质量高
会计质量门槛
Pass
经行业调整门槛
ROIC
10.6%
投入资本回报率
第 3 节

Numbers analysis

现金流

Cash-flow quality is reflected in the OCFOperating cash flowCash generated from the company's core operations after working-capital changes but before capital expenditures. The first line of the cash-flow statement. / net incomeNet IncomeNet Income is an income-statement line item used to reconcile revenue to operating profit, pre-tax income, net income, or per-share earnings. It should be compared across periods and against peer disclosure conventions., accounting-quality, and ROICROICReturn on invested capital. Operating profit (after tax) divided by invested capital. The single best gauge of capital-efficiency. Spread over WACC = economic value created. rows above.

资本配置

Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.

个人订阅用户 — §4 及之后还有 11 个章节

阅读完整分析 — 还有 11 个章节。

Competitive moat, industry cycle, peer comparison, intrinsic valuation, sensitivity, scenarios, earnings decision tree, position management, investor perspectives, scorecard, and final recommendation.

涵盖每个股票的完整报告
24 个月的评级存档
关注列表简报 + 评级变更提醒
以任意语言导出 PDF + DOCX
开始免费试用
可随时取消。
INCOME STATEMENT FAQ

ORCL income statement questions

  1. Our financial-history view of ORCL (ORCL) covers revenue, gross profit, operating income, and net income across the past five fiscal years, with year-over-year growth and margin context for each line.
FAQ

ORCL — frequently asked questions

  1. Based on our latest analysis, ORCL looks meaningfully undervalued. The current price is $195 versus a composite fair-value midpoint of $234 (range $188–$282), which implies roughly 20.3% upside to the midpoint.
Related coverage

Names readers of ORCL also follow

Same archetype: mature-compounder