OPAL Fuels

Clean Energy Transition And Waste Valorization Will Transform RNG Adoption

AnalystHighTarget

Not Invested

Community Contributor

Published

14 May 25

AnalystHighTarget's Fair Value

US$5.00

50.0% undervalued

10 Sep

US$2.50

-34.9%

You can edit this narrative until May 14 9:15 PM. Then, changes will post as Updates.

Author's Valuation

US$550.0% undervalued

AnalystHighTarget Fair Value

Narrative

Updates0

AnalystHighTarget Fair Value

US$5

50.0% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

13.72%

Oil and Gas revenue growth rate

1.29%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

7.84%

Calculation

US$3.27m

Earnings '28

59.87x

PE Ratio '28

US$195.61m

Market Cap '28

US$195.61m

Market Cap '28

30.76m

No. shares '28

US$6.36

Share Price '28

US$6.36 Share Price '28

Discounted to 2025 @ 8.34% p.a.

US$5.00

Fair Value '25