As of 2025-09-18, the Intrinsic Value of Opendoor Technologies Inc (OPEN) is 0.54 USD. This OPEN valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 10.21 USD, the upside of Opendoor Technologies Inc is -94.70%.
The range of the Intrinsic Value is (0.25) - 1.92 USD
Based on its market price of 10.21 USD and our intrinsic valuation, Opendoor Technologies Inc (OPEN) is overvalued by 94.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (2.41) - (1.85) | (2.21) | -121.6% |
| DCF (Growth 10y) | (0.25) - 1.92 | 0.54 | -94.7% |
| DCF (EBITDA 5y) | (0.88) - 0.72 | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | 0.46 - 2.90 | 1.57 | -84.6% |
| Fair Value | -3.15 - -3.15 | -3.15 | -130.89% |
| P/E | (16.78) - (18.98) | (18.07) | -277.0% |
| EV/EBITDA | (5.38) - (5.51) | (5.28) | -151.7% |
| EPV | (10.13) - (12.20) | (11.16) | -209.3% |
| DDM - Stable | (3.96) - (8.40) | (6.18) | -160.5% |
| DDM - Multi | (0.40) - (0.64) | (0.49) | -104.8% |
| Market Cap (mil) | 4,937.60 |
| Beta | 2.02 |
| Outstanding shares (mil) | 483.60 |
| Enterprise Value (mil) | 6,324.60 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.95% |
| Cost of Debt | 8.37% |
| WACC | 10.06% |