OPRA
Opera Ltd
Price:  
19.71 
USD
Volume:  
509,809
Norway | Software

OPRA DCF Valuation - Growth Exit 5Y

39.6 %
Upside

What is the DCF valuation of OPRA?

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%.

Is OPRA a buy or a sell?

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 Rate7.4% - 10.2%8.8%
Long-term Growth Rate 2.0% - 4.0%3.0%
Fair Price20.31 - 45.127.51
Upside3.1% - 128.8%39.6%
19.71 USD
Stock Price
27.51 USD
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

OPRA DCF Valuation: Revenue & Expenses Forecast

(USD in millions)Projections
12-202412-202512-202612-202712-202812-2029
Revenue483565625680764855
% Growth
22%17%11%9%12%12%
Cost of goods sold(133)(155)(171)(187)(210)(235)
% of Revenue27%27%27%27%27%27%
Selling, G&A expenses(214)(250)(277)(301)(338)(379)
% of Revenue44%44%44%44%44%44%
Research & Development000000
% of Revenue0%0%0%0%0%0%
Net interest & other expenses(38)(45)(49)(54)(60)(68)
% of Revenue8%8%8%8%8%8%
Tax expense(18)(5)(5)(6)(7)(7)
Tax rate18%4%4%4%4%4%
Net profit81110122133149167
% Margin17%20%20%20%20%20%