US · OTEX
Open Text Corporation
- Sector
- Technology · Software - Application
- Headquarters
- Waterloo, ON N2L 0A1
- Website
- opentext.com
Price · as of 2025-06-30
$23.20
Market cap 6.21B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $52.36 | +125.69% |
| Intrinsic Value(DCF) | $20.94 | -9.74% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $1.79 | -92.31% |
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 | $10.50 | $36.95 | $43.40 | $3.71 | $14.41 |
| 2012 | $10.78 | $36.01 | $30.63 | $3.26 | $9.83 |
| 2013 | $13.69 | $34.79 | $3.53 | $2.27 | $10.21 |
| 2014 | $22.49 | $39.73 | $25.08 | $0.00 | $30.04 |
| 2015 | $18.04 | $36.73 | $7.53 | $0.00 | $13.02 |
| 2016 | $24.20 | $40.91 | $20.98 | $0.00 | $17.96 |
| 2017 | $26.38 | $44.10 | $46.43 | $13.96 | $134.60 |
| 2018 | $32.07 | $43.10 | $47.50 | $0.00 | $20.77 |
| 2019 | $35.30 | $45.60 | $29.56 | $0.00 | $15.75 |
| 2020 | $37.66 | $45.85 | $18.13 | $0.00 | $11.33 |
| 2021 | $46.94 | $54.34 | $10.32 | $0.00 | $25.87 |
| 2022 | $27.78 | $45.54 | $9.24 | $0.00 | $8.67 |
| 2023 | $36.23 | $61.19 | $64.74 | $0.00 | $21.78 |
| 2024 | $30.01 | $54.47 | $209.89 | $0.00 | $55.96 |
| 2025 | $32.69 | $52.36 | $66.75 | $0.00 | $1.78 |
AI valuation
Our deep-learning model estimates Open Text Corporation's (OTEX) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $52.36
- Current price
- $23.20
- AI upside
- +125.69%
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
$20.94
-9.74% upside
Graham-Dodd
—
— upside
Graham Formula
$1.79
-92.31% 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 |
| OTEX | Open Text Corporation | $23.20 | 6.21B | +126% | -10% | — | -92% | 19.74 | 2.19 | 1.63 | 9.12 | — | -1.55 | 63.50% | 20.16% | 8.43% | 10.73% | 10.15% | 3.12% | 1.69 | 2.83 | 0.80 | 0.73 | 3.55 | -351.00% | -731.00% | -1497.00% | 7.99% | 0.30 | 7.23% | 3.16% | 62.30% | 9.48% | 13.20 | 20.50 | 2.66 | 1.31 |
| AKAM | Akamai Technologies, Inc. | $98.39 | 14.26B | -5% | -58% | -72% | -58% | 31.41 | 2.85 | 3.37 | 14.85 | — | 12.28 | 54.72% | 14.93% | 10.74% | 9.17% | 5.06% | 4.14% | 1.39 | 20.42 | 2.29 | 2.05 | 4.46 | -612.00% | 544.00% | -1615.00% | 4.93% | 1.57 | 7.51% | 0.00% | 0.00% | 5.63% | 31.71 | 28.49 | 4.73 | 2.41 |
| APPF | AppFolio, Inc. | $177.76 | 6.4B | -22% | +161% | -82% | -40% | 46.15 | 11.99 | 6.84 | 34.41 | — | 16.42 | 61.30% | 16.08% | 14.82% | 26.54% | 41.47% | 20.89% | 0.13 | — | 3.20 | 2.95 | -0.19 | -3009.00% | 1972.00% | 2837.00% | 3.67% | 2.27 | 74.08% | 0.00% | 0.00% | 3.44% | 41.36 | 26.47 | 6.65 | 24.96 |
| DOX | Amdocs Limited | $69.80 | 7.68B | +30% | -49% | — | — | 14.99 | 2.48 | 1.88 | 9.72 | 79.63 | 22.25 | 36.58% | 18.16% | 12.46% | 16.49% | 17.60% | 8.99% | 0.24 | 19.40 | 1.17 | 0.93 | 0.54 | 1882.00% | -943.00% | 423.00% | 7.58% | 0.55 | 16.84% | 2.64% | 39.50% | 9.11% | 10.95 | 13.97 | 1.99 | 4.65 |
| ESTC | Elastic N.V. | $52.07 | 5.49B | +41% | +105% | -99% | — | -80.80 | 9.42 | 5.89 | 1310.65 | — | 14.65 | 74.39% | -3.70% | -7.29% | -12.98% | -29.49% | -4.47% | 0.64 | -2.17 | 1.92 | 1.76 | -21.89 | -27627.00% | 1704.00% | 8018.00% | 3.00% | 0.26 | 140.59% | 0.00% | 0.00% | 2.13% | -144.45 | 30.30 | 5.35 | 3.48 |
| IDCC | InterDigital, Inc. | $366.53 | 9.44B | -46% | -52% | -77% | -81% | 24.03 | 8.87 | 11.72 | 15.41 | — | 12.89 | 80.30% | 55.26% | 48.76% | 41.53% | 105.93% | 20.85% | 0.46 | 11.53 | 1.84 | 1.74 | -0.40 | -224.00% | -397.00% | 9895.00% | 5.41% | 0.72 | 140.25% | 0.62% | 14.90% | 3.68% | 19.60 | 17.09 | 10.83 | 9.03 |
| MANH | Manhattan Associates, Inc… | $135.43 | 8.16B | -11% | -30% | -83% | -68% | 38.48 | 26.89 | 7.83 | 28.23 | 1500.86 | 33.52 | 55.74% | 26.15% | 20.34% | 71.66% | 242.95% | 27.55% | 0.36 | — | 1.28 | 1.19 | -0.74 | 256.00% | 375.00% | 3062.00% | 4.42% | 0.85 | 417.73% | 0.00% | 0.00% | 3.72% | 29.17 | 22.05 | 7.63 | 12.84 |
| NICE | NICE Ltd. | $116.25 | 7.18B | +55% | -31% | -38% | +39% | 11.76 | 1.87 | 2.44 | 7.69 | 26.58 | 8.55 | 66.41% | 22.23% | 20.78% | 16.53% | 18.65% | 11.86% | 0.04 | — | 1.55 | 1.30 | -0.24 | 4423.00% | 854.00% | -405.00% | 9.69% | 0.81 | 22.85% | 0.00% | 0.00% | 10.89% | 10.61 | 9.96 | 2.36 | 4.66 |
| PAYC | Paycom Software, Inc. | $125.83 | 6.91B | -23% | -10% | -62% | +8% | 15.79 | 4.13 | 3.49 | 8.69 | — | 4.36 | 78.59% | 27.65% | 22.10% | 27.42% | 29.97% | 6.74% | 0.09 | 166.82 | 1.09 | 0.09 | -0.27 | -942.00% | 895.00% | 1965.00% | 5.70% | 0.13 | 29.45% | 1.18% | 18.70% | 5.73% | 12.24 | 17.01 | 3.38 | 1.74 |
| PEGA | Pegasystems Inc. | $43.73 | 7.42B | +86% | -49% | -67% | +26% | 19.37 | 9.68 | 4.36 | 23.62 | 6.74 | 10.81 | 75.86% | 15.07% | 22.54% | 57.32% | 63.19% | 23.14% | 0.10 | 204.75 | 1.33 | 1.23 | -0.44 | 28727.00% | 1661.00% | 4509.00% | 6.44% | 0.68 | 117.86% | 0.20% | 3.90% | 11.57% | 27.63 | 14.82 | 4.16 | 7.59 |
| TTAN | ServiceTitan, Inc. | $72.39 | 6.78B | +27% | -1% | — | — | -17.79 | 2.92 | 5.51 | -28.19 | -9.31 | 11.88 | 64.90% | -29.79% | -30.98% | -18.35% | -18.93% | -14.55% | 0.11 | -14.82 | 3.74 | 3.48 | 1.96 | 19113.00% | 2564.00% | -11833.00% | 0.36% | 0.24 | 1.27% | 0.00% | 0.00% | 9.28% | -17.29 | 257.28 | 5.15 | 7.54 |
About Open Text Corporation
Open Text Corporation engages in the designs, develops, markets, and sells information management software and solutions. It offers content services; business network that manages data within the organization and outside the firewall; security and protection solutions for defending against cyber threats, and preparing for business continuity and response in the event of a breach; digital investigation and forensic security solutions; OpenText security solutions to address information cyber resilience needs; Carbonite and Webroot products; and OpenText Information Management software platform. The company also provides eDiscovery platform that provides forensics and unstructured data analytics; OpenText Developer Cloud; key developer API services; AI and analytics that leverages structured or unstructured data; digital process automation solutions, which enables organizations to transform into digital data-driven businesses; and OpenText Digital Experience platform. In addition, it offers customer support programs, including access to software upgrades, a knowledge base, discussions, product information, and an online mechanism to post and review trouble tickets; and consulting and learning services relating to the implementation, training, and integration of its licensed product offerings, as well as cloud services. The company serves organizations, enterprise and mid-market companies, public sector agencies, small and medium-sized businesses, and direct consumers in Canada, the United States, the United Kingdom, Germany, rest of Europe, the Middle East, Africa, and internationally. It has strategic partnerships with SAP SE, Google Cloud, Amazon AWS, Microsoft Corporation, Oracle Corporation, Salesforce.com Corporation, Accenture plc, ATOS, Capgemini Technology Services SAS, Cognizant Technology Solutions U.S. Corp., Deloitte Consulting LLP, and Tata Consultancy Services. Open Text Corporation was incorporated in 1991 and is headquartered in Waterloo, Canada.
- CEO
- Christopher James McGourlay
- Employees
- 21.7K
- Beta
- 1.09
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($20.94 ÷ $23.20) − 1 = -9.74% (DCF, example).