As of 2025-05-16, the Intrinsic Value of Opt-Sciences Corp (OPST) is 35.03 USD. This OPST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 22.50 USD, the upside of Opt-Sciences Corp is 55.70%.
The range of the Intrinsic Value is 27.33 - 50.83 USD
Based on its market price of 22.50 USD and our intrinsic valuation, Opt-Sciences Corp (OPST) is undervalued by 55.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 27.33 - 50.83 | 35.03 | 55.7% |
| DCF (Growth 10y) | 30.83 - 56.54 | 39.28 | 74.6% |
| DCF (EBITDA 5y) | 25.53 - 36.18 | 31.75 | 41.1% |
| DCF (EBITDA 10y) | 29.39 - 42.56 | 36.45 | 62.0% |
| Fair Value | 49.09 - 49.09 | 49.09 | 118.16% |
| P/E | 20.80 - 26.51 | 22.94 | 1.9% |
| EV/EBITDA | 25.19 - 38.93 | 30.67 | 36.3% |
| EPV | 17.61 - 25.67 | 21.64 | -3.8% |
| DDM - Stable | 13.24 - 40.32 | 26.78 | 19.0% |
| DDM - Multi | 12.38 - 31.49 | 18.02 | -19.9% |
| Market Cap (mil) | 17.55 |
| Beta | 0.12 |
| Outstanding shares (mil) | 0.78 |
| Enterprise Value (mil) | 14.71 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.88% |
| Cost of Debt | 5.00% |
| WACC | 5.54% |