US · OPRA
Opera Limited
- Sector
- Communication Services · Internet Content & Information
- Headquarters
- Oslo 0485
- Website
- opera.com
Price · as of 2024-12-31
$18.53
Market cap 1.44B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $37.55 | +102.64% |
| Intrinsic Value(DCF) | $17.63 | -4.86% |
| Graham-Dodd Method(GD) | $3.99 | -78.48% |
| Graham Formula(GF) | $25.94 | +39.98% |
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 | $1.75 | $1.52 | |||
| 2018 | $5.68 | $35.78 | $0.00 | $5.23 | $13.98 |
| 2019 | $5.79 | $38.86 | $1.63 | $6.95 | $5.57 |
| 2020 | $9.28 | $50.82 | $1.47 | $12.96 | $2.48 |
| 2021 | $3.65 | $35.78 | $0.00 | $3.15 | $0.00 |
| 2022 | $7.77 | $34.44 | $0.17 | $4.88 | $5.29 |
| 2023 | $14.15 | $34.09 | $7.80 | $10.20 | $46.49 |
| 2024 | $16.87 | $37.55 | $21.17 | $3.99 | $25.94 |
AI valuation
Our deep-learning model estimates Opera Limited's (OPRA) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $37.55
- Current price
- $18.53
- AI upside
- +102.64%
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
$17.63
-4.86% upside
Graham-Dodd
$3.99
-78.48% upside
Graham Formula
$25.94
+39.98% 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 |
| OPRA | Opera Limited | $18.53 | 1.44B | +103% | -5% | -78% | +40% | 15.17 | 1.59 | 3.11 | 12.01 | — | 3.64 | 72.42% | 19.20% | 16.80% | 10.58% | 9.13% | 9.52% | 0.01 | 174.08 | 2.29 | 2.22 | -1.02 | -4675.00% | 2112.00% | -260.00% | 4.98% | 1.04 | 8.96% | 2.51% | 38.00% | 4.78% | 14.91 | 18.49 | 2.86 | 9.36 |
| AMC | AMC Entertainment Holding… | $1.16 | 614.28M | +1,531% | +306% | — | — | -0.92 | -0.31 | 0.12 | -44.38 | -5.77 | -0.13 | 74.96% | 38.12% | -13.04% | 34.60% | 48.15% | -7.78% | -2.17 | 3.49 | 0.41 | 0.33 | -38.31 | 1604.00% | 457.00% | 2349.00% | -62.57% | -0.07 | -9.53% | 0.00% | 0.00% | 676.38% | 2.31 | -11.68 | 0.88 | -0.32 |
| CRTO | Criteo S.A. | $17.87 | 914.08M | +343% | -32% | +43% | +35% | 6.39 | 0.83 | 0.49 | 2.22 | 16.19 | 2.07 | 53.96% | 10.42% | 7.43% | 13.59% | 16.78% | 6.69% | 0.13 | 116.21 | 1.27 | 1.21 | -0.58 | 3947.00% | 60.00% | 1580.00% | 21.84% | 0.37 | 23.52% | 0.00% | 0.00% | 16.88% | 3.65 | 3.55 | 0.38 | 2.28 |
| EVER | EverQuote, Inc. | $15.80 | 576.9M | +446% | +4,364% | +25% | +680% | 5.82 | 2.43 | 0.83 | 7.39 | 2.92 | 2.67 | 97.20% | 9.61% | 14.34% | 53.19% | 73.11% | 68.48% | 0.01 | — | 0.96 | 0.96 | -1.41 | 19886.00% | 3845.00% | 4463.00% | 15.64% | 1.09 | 99.20% | 0.00% | 0.00% | 3.64% | 7.28 | 5.37 | 0.70 | 13.87 |
| FUBO | fuboTV Inc. | $1.17 | 412.68M | +2,109% | +4,557,058% | — | — | -5.72 | 5.18 | 0.63 | -10.85 | — | -1.84 | 12.57% | -12.08% | -10.61% | -72.28% | -43.24% | -15.39% | 1.93 | -9.40 | 0.53 | 0.45 | -1.91 | -4808.00% | 1861.00% | -4666.00% | -9.38% | -0.15 | -21.02% | 0.00% | 0.00% | 0.00% | -6.29 | -12.94 | 0.76 | -1.30 |
| GIBO | GIBO Holdings Limited | $1.43 | 758.48M | — | — | — | — | -2.39 | 0.70 | 1.98 | -3.00 | — | 0.70 | 85.44% | -82.88% | 0.88% | -54.64% | -57.71% | -41.32% | 0.01 | — | 0.07 | 0.00 | -0.06 | -34788.00% | — | -4684.00% | -10.75% | 0.89 | -14.83% | 0.00% | 0.00% | 11.09% | -2.44 | -9.47 | 2.02 | -0.05 |
| IDT | IDT Corporation | $50.95 | 1.28B | +47% | -50% | -55% | -39% | 14.46 | 3.85 | 0.95 | 7.25 | 78.16 | 4.29 | 36.23% | 8.15% | 6.18% | 29.43% | 142.58% | 13.80% | 0.01 | — | 1.78 | 1.01 | -1.77 | 1850.00% | 213.00% | 7934.00% | 9.06% | 0.43 | 196.84% | 0.47% | 6.80% | 7.23% | 9.18 | 8.67 | 0.75 | 5.66 |
| MOMO | Hello Group Inc. | $6.47 | 1.13B | +50% | -6% | -34% | — | 9.28 | 0.84 | 0.91 | 4.02 | — | 0.86 | 38.96% | 14.51% | 9.84% | 8.95% | 9.91% | 6.01% | 0.40 | 11.99 | 1.88 | 0.99 | 0.23 | -4329.00% | -1198.00% | -2037.00% | 14.04% | 0.26 | 15.87% | 7.42% | 68.90% | 19.84% | 5.27 | 5.97 | 0.76 | 2.56 |
| SSTK | Shutterstock, Inc. | $16.80 | 597.19M | +184% | -11% | — | +5% | -36.26 | 1.00 | 0.59 | 3.59 | -152.60 | -2.78 | 58.15% | 11.11% | 4.60% | -2.91% | 9.24% | -1.20% | 0.55 | 6.54 | 0.54 | 0.46 | 0.69 | 2376.00% | 584.00% | -94996.00% | 21.32% | 0.27 | 17.22% | 8.01% | -290.50% | 18.37% | 6.55 | 5.82 | 0.73 | 1.54 |
| TBLA | Taboola.com Ltd. | $3.17 | 940.6M | +1,667% | +9,065% | -43% | +703% | 19.64 | 1.09 | 0.52 | 7.71 | — | 2.92 | 29.79% | 2.30% | 2.21% | 5.12% | 4.44% | 3.01% | 0.21 | 9.38 | 1.04 | 0.89 | 0.53 | -129266.00% | 18767.00% | 957.00% | 16.60% | 0.39 | 16.49% | 0.00% | 0.00% | 0.00% | 24.02 | 6.47 | 0.55 | 2.04 |
| ZD | Ziff Davis, Inc. | $27.08 | 1.07B | +328% | -10% | -66% | -51% | 10.81 | 0.65 | 0.79 | 3.84 | — | -5.79 | 70.01% | 14.05% | 3.26% | 5.96% | 6.53% | 2.88% | 0.41 | 7.87 | 1.27 | 1.19 | 0.34 | -1901.00% | 354.00% | 148.00% | 25.08% | 0.38 | 14.17% | 0.00% | 0.00% | 39.37% | 6.17 | 4.37 | 0.87 | 1.55 |
About Opera Limited
Opera Limited, together with its subsidiaries, provides mobile and PC web browsers. It operates in two segments, Browser and News, and Other. The company offers mobile browser products, such as Opera Mini, Opera for Android and iOS, Opera GX Mobile, and Opera Touch; PC browsers, including Opera for Computers and Opera GX; and Opera News, an AI-powered personalized news discovery and aggregation service. It also provides browser-based cashback rewards under the Dify brand name; owns GameMaker Studio, a 2D gaming development platform; and GXC, a gaming portal. In addition, the company operates online marketing platforms, including Opera Ads, an online advertising platform; and Opera Ads Manager, designs to create, manage, and report on digital advertising campaigns in one place allowing advertisers to reach customers. It operates in Ireland, Singapore, Russia, and internationally. The company was founded in 1995 and is headquartered in Oslo, Norway. Opera Limited is a subsidiary of Kunlun Tech Limited.
- CEO
- Lin Song
- Employees
- 599
- Beta
- 1.15
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($17.63 ÷ $18.53) − 1 = -4.86% (DCF, example).