The Discounted Cash Flow (DCF) valuation of Opal Fuels Inc (OPAL) is (0.74) USD. With the latest stock price at 2.45 USD, the upside of Opal Fuels Inc based on DCF is -130.2%.
Based on the latest price of 2.45 USD and our DCF valuation, Opal Fuels Inc (OPAL) is a sell. selling OPAL stocks now will result in a potential gain of 130.2%.
Note: valuation result may not be accurate due to the low predictability of business.
| Range | Selected | |
| WACC / Discount Rate | 7.5% - 13.6% | 10.5% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (1.11) - 0.85 | (0.74) |
| Upside | -145.5% - -65.5% | -130.2% |