OPY
Oppenheimer Holdings Inc
Price:  
46.12 
USD
Volume:  
61,758.00
United States | Capital Markets
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

OPY Intrinsic Value

%
Upside

As of 2024-06-21, the Intrinsic Value of Oppenheimer Holdings Inc (OPY) is 5.46 USD. This OPY valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 46.12 USD, the upside of Oppenheimer Holdings Inc is %.

The range of the Intrinsic Value is (19.74) - 58.45 USD

46.12 USD
Stock Price
5.46 USD
Intrinsic Value
Intrinsic Value Details

OPY Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (19.74) - 58.45 5.46 -88.2%
DCF (Growth 10y) (22.09) - 43.08 (0.90) -102.0%
DCF (EBITDA 5y) 10.39 - 92.73 41.23 -10.6%
DCF (EBITDA 10y) 24.19 - 123.73 61.13 32.5%
Fair Value 100.71 - 100.71 100.71 118.37%
P/E 37.28 - 85.97 49.09 6.4%
EV/EBITDA 21.03 - 109.92 74.72 62.0%
EPV 121.74 - 189.52 155.63 237.4%
DDM - Stable 26.08 - 63.81 44.94 -2.6%
DDM - Multi 27.79 - 53.15 36.53 -20.8%

OPY Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 476.42
Beta 1.03
Outstanding shares (mil) 10.33
Enterprise Value (mil) 1,463.21
Market risk premium 4.60%
Cost of Equity 10.25%
Cost of Debt 8.87%
WACC 7.76%