As of 2024-12-14, the Intrinsic Value of Oppenheimer Holdings Inc (OPY) is
24.58 USD. This OPY valuation is based on the model Discounted Cash Flows (Growth Exit 10Y).
With the current market price of 62.74 USD, the upside of Oppenheimer Holdings Inc is
-60.80%.
The range of the Intrinsic Value is (47.95) - 957.23 USD
24.58 USD
Intrinsic Value
OPY Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(457.42) - (152.99) |
(175.03) |
-379.0% |
| DCF (Growth 10y) |
(47.95) - 957.23 |
24.58 |
-60.8% |
| DCF (EBITDA 5y) |
(16.11) - 194.50 |
90.58 |
44.4% |
| DCF (EBITDA 10y) |
8.70 - 277.84 |
138.94 |
121.5% |
| Fair Value |
174.08 - 174.08 |
174.08 |
177.46% |
| P/E |
51.51 - 154.44 |
73.79 |
17.6% |
| EV/EBITDA |
35.08 - 292.12 |
119.19 |
90.0% |
| EPV |
141.44 - 237.18 |
189.31 |
201.7% |
| DDM - Stable |
76.21 - 1,597.54 |
836.88 |
1233.9% |
| DDM - Multi |
59.82 - 993.20 |
113.72 |
81.3% |
OPY Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
648.10 |
| Beta |
0.64 |
| Outstanding shares (mil) |
10.33 |
| Enterprise Value (mil) |
1,904.15 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.39% |
| Cost of Debt |
7.65% |
| WACC |
6.30% |