US · OPAL
OPAL Fuels Inc.
- Sector
- Utilities · Regulated Gas
- Headquarters
- White Plains, NY 10601
- Website
- opalfuels.com
Price · as of 2024-12-31
$2.20
Market cap 60.6M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $18.39 | +735.91% |
| Intrinsic Value(DCF) | $0.94 | -57.27% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $9.82 | +346.32% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | |||||
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | $0.00 | $0.00 | |||
| 2021 | $9.89 | $67.95 | $112.33 | $0.00 | $0.40 |
| 2022 | $6.47 | $65.08 | $237.46 | $0.00 | $21.14 |
| 2023 | $4.80 | $1,440.92 | $29.88 | $0.00 | $18.25 |
| 2024 | $2.35 | $18.39 | $5.37 | $0.00 | $9.82 |
AI valuation
Our deep-learning model estimates OPAL Fuels Inc.'s (OPAL) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $18.39
- Current price
- $2.20
- AI upside
- +735.91%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$0.94
-57.27% upside
Graham-Dodd
—
— upside
Graham Formula
$9.82
+346.32% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| OPAL | OPAL Fuels Inc. | $2.20 | 60.6M | +736% | -57% | — | +346% | 4.53 | -0.44 | 0.22 | 8.57 | — | -0.32 | 33.38% | 7.07% | 3.68% | -4.57% | -23.76% | 1.75% | -2.09 | 0.99 | 1.13 | 0.85 | 6.99 | -9706.00% | 1713.00% | 2468.00% | -145.15% | 0.32 | 105.48% | 20.16% | 91.40% | 20.16% | 16.55 | -3.73 | 1.17 | 0.31 |
| BNRG | Brenmiller Energy Ltd | $1.25 | 486.95K | +3,759% | — | — | — | -4.79 | 7.24 | — | -5.36 | — | 7.24 | 0.00% | — | — | -183.87% | -200.99% | -60.17% | 1.08 | -39.41 | 2.25 | 1.56 | -0.12 | -7415.00% | -10000.00% | 286.00% | -30.35% | -3.40 | -187.44% | 0.00% | 0.00% | 5.24% | -3.14 | -3.37 | — | -11.96 |
| HTOO | Fusion Fuel Green PLC | $3.36 | 6.08M | +1,068% | — | — | +1,210% | -15.29 | 16.42 | 130.82 | -20.11 | — | -33.87 | 27.23% | -1070.47% | -858.94% | -176.92% | -119.35% | -38.97% | 0.17 | -32.36 | 0.54 | 0.25 | -0.19 | -6462.00% | -6127.00% | -5234.00% | -4.03% | -0.64 | -58.83% | 0.00% | 0.00% | 4.40% | -12.34 | -25.03 | 132.08 | -6.75 |
| RAIN | Rain Enhancement Technolo… | $2.57 | 20.9M | — | — | — | — | -0.83 | -0.71 | — | -1.61 | -0.02 | -0.70 | 0.00% | — | — | 153.00% | 480.41% | -505.38% | -0.66 | -148.90 | 0.12 | 0.11 | -0.77 | 349498.00% | — | 17245.00% | -36.42% | -0.21 | 145.97% | 0.00% | 0.00% | 0.00% | -1.61 | -5.29 | — | -23.28 |
| RGCO | RGC Resources, Inc. | $22.06 | 229.3M | -27% | -57% | -77% | +18% | 16.93 | 1.98 | 2.36 | 10.50 | 151.03 | 1.98 | 34.46% | 19.35% | 13.93% | 11.98% | 5.47% | 4.08% | 1.31 | 2.82 | 1.03 | 0.32 | 4.14 | 1121.00% | 1263.00% | -27632.00% | 3.66% | 1.28 | 3.18% | 3.77% | 63.80% | 4.26% | 20.13 | 45.19 | 3.90 | 1.15 |
| SUUN | PowerBank Corporation | $0.78 | 27.39M | +12,262% | +4% | — | +1,624% | -2.93 | 4.72 | 2.19 | -36.82 | -0.45 | 37.29 | 21.70% | -20.31% | -74.74% | -174.36% | -14.38% | -34.96% | 3.92 | -3.52 | 0.96 | 0.42 | -15.84 | 65447.00% | -2886.00% | -348653.00% | -28.08% | -0.40 | -49.38% | 0.00% | 0.00% | 0.00% | -18.67 | -6.17 | 3.79 | 0.26 |
| VGAS | Verde Clean Fuels, Inc. | $1.51 | 67.27M | — | — | — | — | -2.26 | 2.32 | — | -0.49 | -0.83 | 2.85 | 0.00% | — | — | -98.53% | 92.12% | -37.89% | 0.02 | — | 7.18 | 6.86 | 1.85 | 27111.00% | — | 2463.00% | -48.10% | -3.16 | 90.33% | 0.00% | 0.00% | 0.00% | -0.42 | -0.43 | — | 2.57 |
| VIASP | Via Renewables, Inc. | $25.73 | 97.58M | +380% | +6% | +104% | -93% | 2.50 | 0.47 | 0.18 | 1.33 | 0.20 | 2.71 | 42.14% | 21.10% | 15.31% | 19.85% | 35.48% | 8.71% | 0.71 | — | 2.52 | 1.95 | 0.45 | 126691.00% | -835.00% | 214.00% | 69.22% | 0.68 | 26.10% | 15.37% | 38.40% | 43.22% | 1.26 | 2.18 | 0.27 | 2.70 |
| WAVE | Eco Wave Power Global AB … | $4.99 | 29.15M | +1,602% | -30% | — | +162% | -19.02 | 4.74 | 238.72 | -16.82 | -98.29 | 4.74 | 75.00% | -1391.67% | -1236.31% | -25.69% | -318.10% | -20.38% | 0.16 | -38.41 | 4.22 | 4.09 | 3.38 | 1935.00% | -4510.00% | -2904.00% | -4.61% | -0.81 | -251.70% | 0.00% | 0.00% | 8.66% | -13.84 | -17.49 | 192.55 | 8.23 |
About OPAL Fuels Inc.
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.
- CEO
- Adam J. Comora
- Employees
- 341
- Beta
- 1.07
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($0.94 ÷ $2.20) − 1 = -57.27% (DCF, example).