OptiNose Inc
NASDAQ:OPTN

Watchlist Manager
OptiNose Inc Logo
OptiNose Inc
NASDAQ:OPTN
Watchlist
Price: 9.6 USD -1.13% Market Closed
Market Cap: 97.2m USD

Intrinsic Value

The intrinsic value of one OPTN stock under the Base Case scenario is 14.22 USD. Compared to the current market price of 9.6 USD, OptiNose Inc is Undervalued by 32%.

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

OPTN Intrinsic Value
14.22 USD
Undervaluation 32%
Intrinsic Value
Price
Base Case Scenario

Valuation History
OptiNose Inc

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

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 OPTN valued this way?

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

Explain Valuation
Compare OPTN to

Fundamental Analysis

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

Balance Sheet Decomposition
OptiNose Inc

Current Assets 125.8m
Cash & Short-Term Investments 84.5m
Receivables 26.4m
Other Current Assets 15m
Non-Current Assets 2.9m
PP&E 2.9m
Other Non-Current Assets 61k
Current Liabilities 162.8m
Accounts Payable 450k
Accrued Liabilities 35.9m
Short-Term Debt 126.5m
Non-Current Liabilities 6.3m
Other Non-Current Liabilities 6.3m
Efficiency

Free Cash Flow Analysis
OptiNose Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
OptiNose Inc

Revenue
78.2m USD
Cost of Revenue
-7.2m USD
Gross Profit
71m USD
Operating Expenses
-87.3m USD
Operating Income
-16.3m USD
Other Expenses
-5.2m USD
Net Income
-21.5m USD
Fundamental Scores

OPTN Profitability Score
Profitability Due Diligence

OptiNose Inc's profitability score is 43/100. The higher the profitability score, the more profitable the company is.

Exceptional 3Y Average ROE
ROIC is Increasing
Exceptional ROE
Exceptional Gross Margin
43/100
Profitability
Score

OptiNose Inc's profitability score is 43/100. The higher the profitability score, the more profitable the company is.

OPTN Solvency Score
Solvency Due Diligence

OptiNose Inc's solvency score is 32/100. The higher the solvency score, the more solvent the company is.

Low D/E
Positive Net Debt
Short-Term Solvency
Long-Term Solvency
32/100
Solvency
Score

OptiNose Inc's solvency score is 32/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

OPTN Price Targets Summary
OptiNose Inc

There are no price targets for OPTN.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Dividends

OptiNose Inc
does not pay dividends
Shareholder Yield

Current shareholder yield for OPTN 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

OPTN Insider Trading
Buy and sell transactions by insiders

OPTN News

Other Videos
What is the Intrinsic Value of one OPTN stock?

The intrinsic value of one OPTN stock under the Base Case scenario is 14.22 USD.

Is OPTN stock undervalued or overvalued?

Compared to the current market price of 9.6 USD, OptiNose Inc is Undervalued by 32%.

Back to Top