Is OPEN undervalued or overvalued?
As of 2025-03-22, the Intrinsic Value of Opendoor Technologies Inc (OPEN) is 0.28 USD. This OPEN valuation is based on the model Discounted Cash Flows (EBITDA Exit 10Y). With the current market price of 1.20 USD, the upside of Opendoor Technologies Inc is -76.30%. This means that OPEN is overvalued by 76.30%.
The range of the Intrinsic Value is (0.10) - 0.79 USD
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (1.02) - (0.15) | (0.71) | -158.9% |
| DCF (Growth 10y) | (0.47) - 0.81 | (0.01) | -100.8% |
| DCF (EBITDA 5y) | (0.69) - (0.20) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (0.10) - 0.79 | 0.28 | -76.3% |
| Fair Value | -2.71 - -2.71 | -2.71 | -325.75% |
| P/E | (11.76) - (12.03) | (13.73) | -1244.5% |
| EV/EBITDA | (5.29) - (4.97) | (5.01) | -517.2% |
| EPV | (6.57) - (8.04) | (7.31) | -708.9% |
| DDM - Stable | (1.86) - (3.57) | (2.72) | -326.4% |
| DDM - Multi | (0.12) - (0.18) | (0.15) | -112.1% |
| Market Cap (mil) | 868.22 |
| Beta | 2.95 |
| Outstanding shares (mil) | 723.52 |
| Enterprise Value (mil) | 2,499.22 |
| Market risk premium | 4.60% |
| Cost of Equity | 19.01% |
| Cost of Debt | 8.37% |
| WACC | 11.17% |