As of 2024-12-13, the Intrinsic Value of Opendoor Technologies Inc (OPEN) is
2.40 USD. This OPEN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 1.92 USD, the upside of Opendoor Technologies Inc is
25.00%.
The range of the Intrinsic Value is 1.50 - 4.04 USD
OPEN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
1.50 - 4.04 |
2.40 |
25.0% |
| DCF (Growth 10y) |
2.76 - 6.00 |
3.92 |
104.4% |
| DCF (EBITDA 5y) |
2.84 - 4.57 |
3.70 |
92.8% |
| DCF (EBITDA 10y) |
4.05 - 6.59 |
5.25 |
173.2% |
| Fair Value |
-2.59 - -2.59 |
-2.59 |
-234.75% |
| P/E |
(9.21) - (14.49) |
(13.82) |
-819.6% |
| EV/EBITDA |
(5.33) - (0.05) |
(2.94) |
-253.1% |
| EPV |
(8.51) - (10.42) |
(9.47) |
-593.0% |
| DDM - Stable |
(2.66) - (5.41) |
(4.03) |
-310.1% |
| DDM - Multi |
1.26 - 2.03 |
1.56 |
-19.0% |
OPEN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,372.93 |
| Beta |
3.19 |
| Outstanding shares (mil) |
715.07 |
| Enterprise Value (mil) |
3,054.93 |
| Market risk premium |
4.60% |
| Cost of Equity |
13.12% |
| Cost of Debt |
8.26% |
| WACC |
10.13% |