Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Energy
/
OPAL Fuels
OPAL
OPAL Fuels
Accelerating Electrification Will Undercut RNG Amid Tightening Regulations
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 6 Analysts
Published
17 May 25
Updated
20 Aug 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
US$2.00
14.5% overvalued
intrinsic discount
20 Aug
US$2.29
Loading
1Y
-39.6%
7D
-0.9%
Author's Valuation
US$2.0
14.5% overvalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
US$2.0
14.5% overvalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-25m
330m
2019
2021
2023
2025
2027
2028
Revenue US$92.5m
Earnings US$3.2m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
14.28%
Oil and Gas revenue growth rate
7.78%
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
8.09%
Calculation
US$3.20m
Earnings '28
x
24.30x
PE Ratio '28
=
US$77.67m
Market Cap '28
US$77.67m
Market Cap '28
/
30.76m
No. shares '28
=
US$2.52
Share Price '28
US$2.52
Share Price '28
Discounted to 2025 @ 8.08% p.a.
=
US$2.00
Fair Value '25
