OPAL Fuels

Accelerating Global Decarbonization Will Expand RNG In Clean Transportation

AnalystHighTarget

Not Invested

Consensus Narrative from 7 Analysts

Published

14 May 25

Updated

08 Aug 25

AnalystHighTarget's Fair Value

US$6.98

68.4% undervalued

08 Aug

US$2.21

-35.6%

-2.2%

Author's Valuation

US$7.0

68.4% undervalued

AnalystHighTarget Fair Value

Narrative

Updates0

AnalystHighTarget Fair Value

US$7.0

68.4% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

14.23%

Oil and Gas revenue growth rate

8.07%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

8.14%

Calculation

US$3.49m

Earnings '28

77.32x

PE Ratio '28

US$269.62m

Market Cap '28

US$269.62m

Market Cap '28

30.68m

No. shares '28

US$8.79

Share Price '28

US$8.79 Share Price '28

Discounted to 2025 @ 7.95% p.a.

US$6.98

Fair Value '25