US · OPEN
Opendoor Technologies Inc.
- Sector
- Real Estate · Real Estate - Services
- Headquarters
- Tempe, AZ 85281
- Website
- opendoor.com
Price · as of 2025-12-31
$5.44
Market cap 4.15B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $27.89 | +412.68% |
| Intrinsic Value(DCF) | $2.02 | -62.87% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $10.87 | +99.8% |
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 |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | $0.00 | $0.00 | |||
| 2020 | $27.05 | $66.34 | $0.34 | $2.35 | $82.14 |
| 2021 | $6.86 | $33.76 | $696,743.77 | $0.00 | $0.00 |
| 2022 | $1.19 | $26.15 | $95,037.25 | $0.00 | $0.00 |
| 2023 | $3.06 | $31.15 | $87.03 | $0.00 | $18.77 |
| 2024 | $1.20 | $25.43 | $0.00 | $0.00 | $9.27 |
| 2025 | $5.05 | $27.89 | $0.00 | $0.00 | $10.87 |
AI valuation
Our deep-learning model estimates Opendoor Technologies Inc.'s (OPEN) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $27.89
- Current price
- $5.44
- AI upside
- +412.68%
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
$2.02
-62.87% upside
Graham-Dodd
—
— upside
Graham Formula
$10.87
+99.8% 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 |
| OPEN | Opendoor Technologies Inc… | $5.44 | 4.15B | +413% | -63% | — | +100% | -3.53 | 3.85 | 0.89 | -2.76 | -1.73 | 3.86 | 6.95% | -6.25% | -29.74% | -127.59% | -21.11% | -39.62% | 0.19 | -2.08 | 7.03 | 2.94 | 0.68 | 20357.00% | -1518.00% | -26726.00% | 26.79% | 3.21 | 80.17% | 0.00% | 0.00% | 62.39% | -11.36 | 2.99 | 0.71 | 1.15 |
| BPYPO | Brookfield Property Partn… | $14.82 | 5.94B | +554% | -66% | — | — | -2.21 | 0.52 | 0.48 | 16.26 | -47.60 | 0.67 | 52.77% | 38.26% | -5.60% | -23.22% | 4.95% | -1.71% | 6.45 | 0.73 | 0.37 | 0.17 | 14.99 | 464.00% | -392.00% | -15129.00% | 13.96% | 0.05 | 0.87% | 11.26% | -24.80% | 444.48% | 16.20 | 91.84 | 6.20 | 0.06 |
| EPRT | Essential Properties Real… | $33.94 | 7.12B | -2% | -59% | -71% | +19% | 27.25 | 1.65 | 12.31 | 18.07 | 241.07 | 1.69 | 84.05% | 64.51% | 45.03% | 6.54% | 5.87% | 4.01% | 0.60 | 3.14 | 6.13 | 6.50 | 4.74 | 1130.00% | 2497.00% | 2353.00% | 5.51% | 3.58 | 6.19% | 3.38% | 92.20% | 3.38% | 25.87 | 24.61 | 16.69 | 1.89 |
| FSV | FirstService Corporation | $157.57 | 7.2B | -49% | -61% | -81% | -72% | 48.17 | 5.17 | 1.29 | 16.22 | 753.05 | -8.82 | 31.79% | 6.08% | 2.64% | 11.51% | 8.99% | 3.48% | 1.18 | 4.54 | 1.25 | 1.25 | 2.74 | 640.00% | 579.00% | 8731.00% | 4.55% | 0.52 | 12.11% | 0.70% | 33.70% | 0.70% | 25.48 | 26.42 | 1.55 | 3.46 |
| HHH | Howard Hughes Holdings In… | $72.37 | 4.3B | +48% | -34% | +3% | — | 34.49 | 1.13 | 2.90 | 15.30 | — | 1.13 | 18.72% | 17.19% | 8.40% | 3.78% | 2.64% | 1.25% | 1.35 | 1.47 | 8.59 | 8.43 | 7.05 | -4697.00% | -1575.00% | 2563.00% | 10.31% | 2.48 | 5.98% | 0.00% | 0.00% | 20.93% | 31.24 | 17.97 | 5.37 | 0.75 |
| HR | Healthcare Realty Trust I… | $18.45 | 6.44B | +10% | -60% | — | — | -26.20 | 1.40 | 5.46 | 20.32 | — | 1.40 | -33.58% | 8.04% | -20.84% | -5.00% | 1.01% | -2.48% | 0.90 | 0.46 | 1.75 | 0.82 | 7.93 | -6077.00% | -692.00% | -4975.00% | 1.97% | 1.32 | 1.35% | 6.00% | -157.20% | 18.00% | 111.32 | 83.25 | 8.95 | 1.07 |
| RHP | Ryman Hospitality Propert… | $98.75 | 6.22B | -21% | +19% | -68% | -29% | 25.33 | 8.22 | 2.39 | 12.87 | — | 13.31 | 9.93% | 18.95% | 9.45% | 37.48% | 11.67% | 4.27% | 5.72 | 2.02 | 73.13 | 73.13 | 4.90 | -1393.00% | 1015.00% | 3784.00% | 3.77% | 78.01 | 5.72% | 0.00% | 0.00% | 0.00% | 20.40 | 42.86 | 3.87 | 1.32 |
| RITM | Rithm Capital Corp. | $10.05 | 5.59B | +275% | +3,965% | +78% | +227% | 45.27 | 0.68 | 1.00 | 32.11 | — | 0.87 | 90.48% | 44.56% | 11.98% | 1.55% | 5.97% | 0.25% | 4.70 | 5.76 | 0.46 | 1.41 | 27.90 | -3772.00% | 1999.00% | -6708.00% | -13.38% | -0.19 | -2.02% | 2.01% | 90.80% | 2.88% | 17.16 | -57.01 | 7.65 | 0.29 |
| TRNO | Terreno Realty Corporatio… | $66.06 | 6.85B | -27% | -60% | -54% | +89% | 16.88 | 1.64 | 14.28 | 13.85 | 16.20 | 1.73 | 75.84% | 40.39% | 84.59% | 10.32% | 4.04% | 7.93% | 0.23 | 5.86 | 0.08 | 0.08 | 1.65 | 10417.00% | 2451.00% | 1192.00% | 3.06% | 0.82 | 4.37% | 3.00% | 50.60% | 3.00% | 40.12 | 37.03 | 16.20 | 3.50 |
About Opendoor Technologies Inc.
Opendoor Technologies Inc. operates a digital platform for residential real estate in the United States. The company's platform enables consumers to buy and sell a home online. It also provides title insurance and escrow services. Opendoor Technologies Inc. was incorporated in 2013 and is based in Tempe, Arizona.
- CEO
- Kasra Nejatian
- Employees
- 1.47K
- Beta
- 3.69
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($2.02 ÷ $5.44) − 1 = -62.87% (DCF, example).