Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Energy
/
OPAL Fuels
OPAL
OPAL Fuels
Clean Energy Transition And Waste Valorization Will Transform RNG Adoption
AN
AnalystHighTarget
Not Invested
Consensus Narrative from 6 Analysts
Published
14 May 25
Updated
15 Aug 25
1
Set Fair Value
0
votes
Share
AnalystHighTarget
's Fair Value
US$5.00
54.2% undervalued
intrinsic discount
15 Aug
US$2.29
Loading
1Y
-37.6%
7D
0.4%
Author's Valuation
US$5.0
54.2% undervalued
intrinsic discount
AnalystHighTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystHighTarget Fair Value
US$5.0
54.2% undervalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-25m
330m
2019
2021
2023
2025
2027
2028
Revenue US$96.1m
Earnings US$3.6m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
14.28%
Oil and Gas revenue growth rate
7.62%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
8.07%
Calculation
US$3.60m
Earnings '28
x
53.88x
PE Ratio '28
=
US$194.01m
Market Cap '28
US$194.01m
Market Cap '28
/
30.79m
No. shares '28
=
US$6.30
Share Price '28
US$6.30
Share Price '28
Discounted to 2025 @ 8.02% p.a.
=
US$5.00
Fair Value '25