OPEN
Opendoor Technologies Inc
Price:  
0.74 
USD
Volume:  
67,043,390
United States | Real Estate Management & Development

OPEN DCF Valuation - Growth Exit 5Y

-239.4 %
Upside

What is the DCF valuation of OPEN?

The Discounted Cash Flow (DCF) valuation of Opendoor Technologies Inc (OPEN) is (1.03) USD. With the latest stock price at 0.74 USD, the upside of Opendoor Technologies Inc based on DCF is -239.4%.

Is OPEN a buy or a sell?

Based on the latest price of 0.74 USD and our DCF valuation, Opendoor Technologies Inc (OPEN) is a sell. Selling OPEN stocks now will result in a potential gain of 239.4%.

Note: valuation result may not be accurate due to the company's negative earnings.

Range Selected
WACC / Discount Rate8.8% - 12.3%10.5%
Long-term Growth Rate 1.0% - 3.0%2.0%
Fair Price(1.37) - (0.35)(1.03)
Upside-286.4% - -148.1%-239.4%
0.74 USD
Stock Price
(1.03) USD
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

OPEN DCF Valuation: Revenue & Expenses Forecast

(USD in millions)Projections
12-202412-202512-202612-202712-202812-2029
Revenue5,1535,0315,1855,2895,3955,503
% Growth
26%-2%3%2%2%2%
Cost of goods sold(4,720)(4,516)(4,562)(4,560)(4,558)(4,556)
% of Revenue92%90%88%86%84%83%
Selling, G&A expenses(595)(581)(599)(611)(623)(635)
% of Revenue12%12%12%12%12%12%
Research & Development(134)(131)(135)(138)(140)(143)
% of Revenue3%3%3%3%3%3%
Net interest & other expenses(95)(93)(96)(98)(99)(101)
% of Revenue2%2%2%2%2%2%
Tax expense(1)0000(0)
Tax rate0%0%0%0%0%0%
Net profit(392)(289)(205)(116)(26)67
% Margin-8%-6%-4%-2%0%1%