O

Opal Fuels Inc
NASDAQ:OPAL

Watchlist Manager
Opal Fuels Inc
NASDAQ:OPAL
Watchlist
Price: 2.1 USD Market Closed
Market Cap: 364.1m USD

Intrinsic Value

The intrinsic value of one OPAL stock under the Base Case scenario is 6.9 USD. Compared to the current market price of 2.1 USD, Opal Fuels Inc is Undervalued by 70%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

OPAL Intrinsic Value
6.9 USD
Undervaluation 70%
Intrinsic Value
Price
O
Worst Case
Base Case
Best Case

Valuation History
Opal Fuels Inc

What is Valuation History?
Ask AI Assistant
What other research platforms think about OPAL?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is OPAL valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Opal Fuels Inc.

Explain Valuation
Compare OPAL to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about OPAL?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Opal Fuels Inc

Current Assets 122.8m
Cash & Short-Term Investments 29.9m
Receivables 68.7m
Other Current Assets 24.1m
Non-Current Assets 794m
Long-Term Investments 227.5m
PP&E 484.4m
Intangibles 54.6m
Other Non-Current Assets 27.5m
Current Liabilities 83.5m
Accounts Payable 22.7m
Accrued Liabilities 38.1m
Other Current Liabilities 22.7m
Non-Current Liabilities 825.8m
Long-Term Debt 330.4m
Other Non-Current Liabilities 495.4m
Efficiency

Free Cash Flow Analysis
Opal Fuels Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Opal Fuels Inc

Revenue
329.2m USD
Cost of Revenue
-225.7m USD
Gross Profit
103.5m USD
Operating Expenses
-106.3m USD
Operating Income
-2.8m USD
Other Expenses
3.5m USD
Net Income
685k USD
Fundamental Scores

OPAL Profitability Score
Profitability Due Diligence

Opal Fuels Inc's profitability score is 41/100. The higher the profitability score, the more profitable the company is.

Healthy Gross Margin
Sustainable 3Y Average Gross Margin
ROE is Increasing
Gross Margin is Increasing
41/100
Profitability
Score

Opal Fuels Inc's profitability score is 41/100. The higher the profitability score, the more profitable the company is.

OPAL Solvency Score
Solvency Due Diligence

Opal Fuels Inc's solvency score is 19/100. The higher the solvency score, the more solvent the company is.

Short-Term Solvency
Long-Term Solvency
Positive Net Debt
High D/E
19/100
Solvency
Score

Opal Fuels Inc's solvency score is 19/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

OPAL Price Targets Summary
Opal Fuels Inc

Wall Street analysts forecast OPAL stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for OPAL is 3.69 USD with a low forecast of 2.12 USD and a high forecast of 5.25 USD.

Lowest
Price Target
2.12 USD
1% Upside
Average
Price Target
3.69 USD
76% Upside
Highest
Price Target
5.25 USD
150% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Opal Fuels Inc
does not pay dividends
Shareholder Yield

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?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

OPAL Insider Trading
Buy and sell transactions by insiders

What is the Intrinsic Value of one OPAL stock?

The intrinsic value of one OPAL stock under the Base Case scenario is 6.9 USD.

Is OPAL stock undervalued or overvalued?

Compared to the current market price of 2.1 USD, Opal Fuels Inc is Undervalued by 70%.

Back to Top