OPAD - NYSE
Offerpad Solutions Inc.
$1.78
-1.4%Offerpad Solutions Inc., together with its subsidiaries, engages in buying, selling, renting, and renovating properties to homeowners in the United States. It operates iBuying, a real estate solutions platform for on-demand customer. The company provides customer-centric experience, which enables them to sell and buy homes online with streamlined access to ancillary services, such as mortgage and title insurance services. Offerpad Solutions Inc. was founded in 2015 and is headquartered in Chandler, Arizona.
At a Glance
Live SnapshotOfferpad Solutions Inc. Fair Value Envelope
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
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 | $10.4M | $5.2M | $2.6M | $1.3M | $651.0K | $325.5K | $162.8K | $81.4K | $40.7K | $20.3K |
| Maintenance CapEx | -$540.8K | -$270.4K | -$135.2K | -$67.6K | -$33.8K | -$16.9K | -$8.5K | -$4.2K | -$2.1K | -$1.1K |
| Owner Earnings | $9.9M | $4.9M | $2.5M | $1.2M | $617.2K | $308.6K | $154.3K | $77.2K | $38.6K | $19.3K |
| Discount Factor | 0.926 | 0.857 | 0.794 | 0.735 | 0.681 | 0.630 | 0.583 | 0.540 | 0.500 | 0.463 |
| Present Value | $9.1M | $4.2M | $2.0M | $907.4K | $420.1K | $194.5K | $90.0K | $41.7K | $19.3K | $8.9K |
Related Guides
Continue your OPAD research with focused valuation guides.
Research Paths
Snapshot
Start with context, operating signals, and key market metrics.
Value Model
Stress test fair value across bear, base, and bull assumptions.
Statements
Validate revenue quality, margins, and balance sheet durability.
Earnings Call
Read management commentary and compare it with reported outcomes.
Dividends
Check payout sustainability and long-term distribution behavior.
Analyst Expectations
Review consensus spread and where estimate risk is concentrated.