As of 2025-07-16, the Intrinsic Value of Opal Fuels Inc (OPAL) is 0.47 USD. This OPAL valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 2.45 USD, the upside of Opal Fuels Inc is -81.00%.
The range of the Intrinsic Value is (0.43) - 4.26 USD
Based on its market price of 2.45 USD and our intrinsic valuation, Opal Fuels Inc (OPAL) is overvalued by 81.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (1.11) - 0.85 | (0.74) | -130.2% |
| DCF (Growth 10y) | (0.43) - 4.26 | 0.47 | -81.0% |
| DCF (EBITDA 5y) | 4.84 - 8.71 | 6.44 | 162.7% |
| DCF (EBITDA 10y) | 4.82 - 11.65 | 7.48 | 205.3% |
| Fair Value | 0.32 - 0.32 | 0.32 | -87.01% |
| P/E | 0.92 - 2.19 | 1.41 | -42.5% |
| EV/EBITDA | 0.01 - 6.28 | 3.21 | 31.1% |
| EPV | (4.40) - (6.63) | (5.51) | -325.0% |
| DDM - Stable | 0.47 - 1.18 | 0.83 | -66.3% |
| DDM - Multi | 1.63 - 3.23 | 2.18 | -11.1% |
| Market Cap (mil) | 424.76 |
| Beta | 1.79 |
| Outstanding shares (mil) | 173.37 |
| Enterprise Value (mil) | 708.21 |
| Market risk premium | 4.60% |
| Cost of Equity | 11.14% |
| Cost of Debt | 13.25% |
| WACC | 10.54% |