The Discounted Cash Flow (DCF) valuation of Openpay Group Ltd (OPY.AX) is (41.77) AUD. With the latest stock price at 0.20 AUD, the upside of Openpay Group Ltd based on DCF is -21519.2%.
Based on the latest price of 0.20 AUD and our DCF valuation, Openpay Group Ltd (OPY.AX) is a sell. selling OPY.AX stocks now will result in a potential gain of 21519.2%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 3.7% - 4.9% | 4.3% |
| Long-term Growth Rate | 3.0% - 3.5% | 3.2% |
| Fair Price | (180.69) - (23.83) | (41.77) |
| Upside | -92759.4% - -12322.6% | -21519.2% |