The Discounted Cash Flow (DCF) valuation of Opera Ltd (OPRA) is 27.51 USD. With the latest stock price at 19.71 USD, the upside of Opera Ltd based on DCF is 39.6%.
Based on the latest price of 19.71 USD and our DCF valuation, Opera Ltd (OPRA) is a buy. Buying OPRA stocks now will result in a potential gain of 39.6%.
Range | Selected | |
WACC / Discount Rate | 7.4% - 10.2% | 8.8% |
Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
Fair Price | 20.31 - 45.1 | 27.51 |
Upside | 3.1% - 128.8% | 39.6% |
(USD in millions) | Projections | |||||
12-2024 | 12-2025 | 12-2026 | 12-2027 | 12-2028 | 12-2029 | |
Revenue | 483 | 565 | 625 | 680 | 764 | 855 |
% Growth | 22% | 17% | 11% | 9% | 12% | 12% |
Cost of goods sold | (133) | (155) | (171) | (187) | (210) | (235) |
% of Revenue | 27% | 27% | 27% | 27% | 27% | 27% |
Selling, G&A expenses | (214) | (250) | (277) | (301) | (338) | (379) |
% of Revenue | 44% | 44% | 44% | 44% | 44% | 44% |
Research & Development | 0 | 0 | 0 | 0 | 0 | 0 |
% of Revenue | 0% | 0% | 0% | 0% | 0% | 0% |
Net interest & other expenses | (38) | (45) | (49) | (54) | (60) | (68) |
% of Revenue | 8% | 8% | 8% | 8% | 8% | 8% |
Tax expense | (18) | (5) | (5) | (6) | (7) | (7) |
Tax rate | 18% | 4% | 4% | 4% | 4% | 4% |
Net profit | 81 | 110 | 122 | 133 | 149 | 167 |
% Margin | 17% | 20% | 20% | 20% | 20% | 20% |