OPAL - NASDAQ

OPAL Fuels Inc.

OPAL Fuels Inc.

OPALยทNASDAQ

$2.23

+0.68%
UtilitiesRegulated Gas

OPAL Fuels Inc. engages in the production and distribution of renewable natural gas for use as a vehicle fuel for heavy and medium-duty trucking fleets. It also designs, develops, constructs, operates, and services fueling stations for trucking fleets that use natural gas to displace diesel as transportation fuel. In addition, it offers design, development, and construction services for hydrogen fueling stations. Further, the company generates and sells renewable power to utilities. As of May 1, 2022, it owned and operated 24 biogas projects. The company was founded in 1998 and is based in White Plains, New York.

StatementsValue Model

At a Glance

Live Snapshot
Market Cap$63.21M
EPS0.1500
P/E Ratio14.90
Earnings Date08/06/2026
OPAL Fuels Inc.

OPAL Fuels Inc. Fair Value Envelope

OPAL ยท NASDAQ

Our analysis suggests that OPAL has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $2.235, this represents a potential HIDDEN relative to our calculated worth for OPAL Fuels Inc..

HIDDEN
Intrinsic Value
Current Price: $2.235

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$28.4B
+ Cash & Equivalents$24.4M
Firm Value$28.4B
- Debt$365.4M
Equity Value$28.0B
/ Shares Outstanding28,996,177B
DCF Value$967
UNDERVALUED BY 43166%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$59.7M
$97.8M
$160.0M
$261.8M
$428.4M
$701.2M
$1.1B
$1.9B
$3.1B
$5.0B
Maintenance CapEx
-$23.2M
-$37.9M
-$62.0M
-$101.5M
-$166.1M
-$271.8M
-$444.8M
-$727.9M
-$1.2B
-$1.9B
Owner Earnings
$36.6M
$59.9M
$98.0M
$160.3M
$262.4M
$429.4M
$702.7M
$1.1B
$1.9B
$3.1B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$33.9M
$51.3M
$77.8M
$117.8M
$178.6M
$270.6M
$410.0M
$621.3M
$941.4M
$1.4B
Terminal Value represents 85.5% of Enterprise Value

Related Guides

Blog Categories

Continue your OPAL research with focused valuation guides.

DCF Modeling

Improve assumptions for intrinsic value accuracy.

Forecasting

Calibrate growth paths and terminal value behavior.

WACC

Refine discount-rate logic for valuation quality.

Cost of Capital

Match risk profile to expected return assumptions.

Research Paths

Pick your next lens
1

Snapshot

Start with context, operating signals, and key market metrics.

2

Value Model

Stress test fair value across bear, base, and bull assumptions.

3

Statements

Validate revenue quality, margins, and balance sheet durability.

4

Earnings Call

Read management commentary and compare it with reported outcomes.

5

Dividends

Check payout sustainability and long-term distribution behavior.

6

Analyst Expectations

Review consensus spread and where estimate risk is concentrated.