Opal Fuels Inc
NASDAQ:OPAL
Intrinsic Value
The intrinsic value of one OPAL stock under the Base Case scenario is 7.39 USD. Compared to the current market price of 2.41 USD, Opal Fuels Inc is Undervalued by 67%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Opal Fuels Inc
Fundamental Analysis

Revenue & Expenses Breakdown
Opal Fuels Inc
Balance Sheet Decomposition
Opal Fuels Inc
Current Assets | 117.2m |
Cash & Short-Term Investments | 24.3m |
Receivables | 64m |
Other Current Assets | 28.9m |
Non-Current Assets | 763.9m |
Long-Term Investments | 223.6m |
PP&E | 471m |
Intangibles | 55.9m |
Other Non-Current Assets | 13.4m |
Free Cash Flow Analysis
Opal Fuels Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Opal Fuels Inc
Revenue
|
300m
USD
|
Cost of Revenue
|
-198.7m
USD
|
Gross Profit
|
101.2m
USD
|
Operating Expenses
|
-91.2m
USD
|
Operating Income
|
10m
USD
|
Other Expenses
|
-9.4m
USD
|
Net Income
|
561k
USD
|
OPAL Profitability Score
Profitability Due Diligence
Opal Fuels Inc's profitability score is 42/100. The higher the profitability score, the more profitable the company is.
Score
Opal Fuels Inc's profitability score is 42/100. The higher the profitability score, the more profitable the company is.
OPAL Solvency Score
Solvency Due Diligence
Opal Fuels Inc's solvency score is 31/100. The higher the solvency score, the more solvent the company is.
Score
Opal Fuels Inc's solvency score is 31/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
OPAL Price Targets Summary
Opal Fuels Inc
According to Wall Street analysts, the average 1-year price target for OPAL is 4.75 USD with a low forecast of 1.77 USD and a high forecast of 7.35 USD.
Dividends
Current shareholder yield for OPAL is .
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one OPAL stock under the Base Case scenario is 7.39 USD.
Compared to the current market price of 2.41 USD, Opal Fuels Inc is Undervalued by 67%.