Favorable Policies Will Drive RNG Market Expansion

AN

AnalystConsensusTarget

AnalystConsensusTarget

Not Invested

Based on Analyst Price Targets

Published

19 Sep 24

Updated

05 Sep 25

n/a

n/a

AnalystConsensusTarget's Fair Value

n/a

1Y

-39.7%

7D

-3.2%

Loading

1Y

-39.7%

7D

-3.2%

You can edit this narrative until Sep 6 10:10 AM. Then, changes will post as Updates.

Author's Valuation

US$3.3832.3% undervalued

AnalystConsensusTarget Fair Value

Shared on 05 Sep 25

Despite the consensus analyst price target for OPAL Fuels remaining steady at $3.38, a substantial drop in the future P/E ratio from 41.18x to 6.76x signals improved earnings expectations without a corresponding adjustment to fair value. What's in the News OPAL Fuels was added to multiple Russell indexes, including the Russell 2000, 2500, 3000, and Microcap indexes.

Shared on 31 Jul 25

Fair value Decreased 13%

Despite the analyst price target for OPAL Fuels remaining unchanged at $3.89, a sharp drop in the company's future P/E ratio from 46.91x to 7.69x suggests improved earnings expectations or lower growth assumptions, while valuation remains stable. What's in the News OPAL Fuels was added to numerous Russell indexes, including the Russell 2000, 2500, 3000, Microcap, and Small Cap Completeness indexes, across both growth and value categories.

Shared on 01 May 25

Fair value Decreased 88%

Shared on 23 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 17 Apr 25

Fair value Decreased 4.22%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 09 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 02 Apr 25

Fair value Increased 4.84%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 26 Mar 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 19 Mar 25

Fair value Decreased 10%

AnalystConsensusTarget has decreased revenue growth from 26.9% to 17.8%, decreased profit margin from 5.2% to 3.6% and increased future PE multiple from 40.1x to 65.9x.

Shared on 11 Mar 25

Fair value Increased 620%

AnalystConsensusTarget has increased future PE multiple from 6.9x to 40.1x.

AnalystConsensusTarget Fair Value

US$3.38

32.3% undervalued

Future estimation in

% p.a.

0

Decrease

Increase

Current revenue growth rate

11.38%

Oil and Gas revenue growth rate

1.07%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

%

0

Decrease

Increase

Current discount rate

7.60%

Calculation

US$3.19m

Earnings '28

x

41.45x

PE Ratio '28

=

US$132.07m

Market Cap '28

US$132.07m

Market Cap '28

/

30.76m

No. shares '28

=

US$4.29

Share Price '28

US$4.29 Share Price '28

Discounted to 2025 @ 8.34% p.a.

=

US$3.38

Fair Value '25