As of 2025-05-04, the Intrinsic Value of Opus Global Nyrt (OPUS.BD) is 316.27 HUF. This OPUS.BD valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 550.00 HUF, the upside of Opus Global Nyrt is -42.50%.
The range of the Intrinsic Value is 214.02 - 513.49 HUF
Based on its market price of 550.00 HUF and our intrinsic valuation, Opus Global Nyrt (OPUS.BD) is overvalued by 42.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 214.02 - 513.49 | 316.27 | -42.5% |
| DCF (Growth 10y) | 718.62 - 1,545.23 | 1,001.38 | 82.1% |
| DCF (EBITDA 5y) | 1,078.59 - 1,591.02 | 1,279.97 | 132.7% |
| DCF (EBITDA 10y) | 1,401.51 - 2,320.46 | 1,765.27 | 221.0% |
| Fair Value | 942.57 - 942.57 | 942.57 | 71.38% |
| P/E | 544.42 - 906.87 | 662.05 | 20.4% |
| EV/EBITDA | 573.13 - 813.96 | 645.02 | 17.3% |
| EPV | 348.52 - 530.36 | 439.44 | -20.1% |
| DDM - Stable | 175.70 - 364.25 | 269.97 | -50.9% |
| DDM - Multi | 898.80 - 1,363.70 | 1,077.81 | 96.0% |
| Market Cap (mil) | 384,109.00 |
| Beta | 0.73 |
| Outstanding shares (mil) | 698.38 |
| Enterprise Value (mil) | 441,296.70 |
| Market risk premium | 7.88% |
| Cost of Equity | 14.17% |
| Cost of Debt | 8.81% |
| WACC | 11.40% |