OPAL (OPAL Fuels) Intrinsic Value: Projected FCF: $0.00 (As of Sep. 17, 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

OPAL OPAL Fuels Inc OPAL
75 GF Score
Price $1.92
GF Value $3.22
Valuation Possible Value Trap
! 7 Warning Signs
View Full Analysis

What is OPAL Fuels Intrinsic Value: Projected FCF?

OPAL Fuels OPAL +3.78% 75 Intrinsic Value: Projected FCF is $0.00 as of Sep. 17, 2026. GuruFocus rates OPAL with a GF Score™ of 75/100 and a GF Value™ of $3.22 (Possible Value Trap). The stock has 7 warning signs investors should review. Among 1,226 Construction companies, OPAL Fuels ranks worse than 81565.99% on this metric.

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2026-09-17), OPAL Fuels's Intrinsic Value: Projected FCF is $0.00. The stock price of OPAL Fuels is $1.92. Therefore, OPAL Fuels's Price-to-Intrinsic-Value-Projected-FCF of today is 0.0.

The historical rank and industry rank for OPAL Fuels's Intrinsic Value: Projected FCF or its related term are showing as below:

OPAL's Price-to-Projected-FCF is not ranked *
in the Construction industry.
Industry Median: 0.95
* Ranked among companies with meaningful Price-to-Projected-FCF only.

OPAL Fuels  (NAS:OPAL) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

OPAL Fuels's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=1.92/
=

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


OPAL Fuels Intrinsic Value: Projected FCF Related Terms


OPAL Fuels Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for OPAL Fuels's Intrinsic Value: Projected FCF can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

OPAL Fuels Intrinsic Value: Projected FCF Chart

OPAL Fuels Annual Data
Trend Dec21 Dec22 Dec23 Dec24 Dec25
Intrinsic Value: Projected FCF
0.00 0.00 0.00 0.00 0.00

OPAL Fuels Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
Intrinsic Value: Projected FCF Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 0.00 0.00 0.00 0.00 0.00

OPAL vs RGCO, ATO, NI: Intrinsic Value: Projected FCF Comparison

For the Engineering & Construction subindustry, OPAL Fuels's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


OPAL Fuels Price-to-Projected-FCF vs Construction Industry

For the Construction industry and Industrials sector, OPAL Fuels's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where OPAL Fuels's Price-to-Projected-FCF falls into.


OPAL
75GF Score
OPAL Fuels Inc OPAL
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

OPAL Fuels Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


What does a Intrinsic Value: Projected FCF of $0.00 mean?
OPAL Fuels (OPAL) has a Intrinsic Value: Projected FCF of $0.00 as of Sep. 17, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on OPAL Fuels and its competitors. According to the industry distribution chart, OPAL Fuels ranks #999999 out of 1226 companies in the Construction industry.
Is OPAL Fuels' Intrinsic Value: Projected FCF too high?
OPAL Fuels' current Intrinsic Value: Projected FCF is $0.00. Based on the distribution chart, OPAL Fuels ranks #999999 out of 1226 companies in the Construction industry, which is in the bottom quartile relative to peers. Overall, OPAL Fuels has a GF Score™ of 75/100 and is considered Possible Value Trap, reflecting its overall financial health beyond just this single metric.
How does OPAL Fuels' Intrinsic Value: Projected FCF compare to RGCO and ATO?
According to the Construction industry distribution chart, OPAL Fuels ranks #999999 out of 1226 companies for Intrinsic Value: Projected FCF. This places OPAL Fuels in the lower half of its industry. The industry median Intrinsic Value: Projected FCF is 0.95. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Intrinsic Value: Projected FCF for a Construction company?
The median Intrinsic Value: Projected FCF among Construction companies is 0.95, based on 1,226 companies in the industry. Companies in the top quartile (top 25%) have a Intrinsic Value: Projected FCF significantly above this median, while those in the bottom quartile fall well below. However, Intrinsic Value: Projected FCF should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Intrinsic Value: Projected FCF mean?
A high Intrinsic Value: Projected FCF can signal that a stock is expensive relative to its fundamentals. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on OPAL Fuels and its competitors. For the Construction industry, the median Intrinsic Value: Projected FCF is 0.95 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. OPAL Fuels's current Intrinsic Value: Projected FCF is $0.00. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is OPAL Fuels stock overvalued right now?
Based on GuruFocus' analysis, OPAL Fuels (OPAL) is currently considered Possible Value Trap. The stock's GF Value™ is $3.22, compared to a current price of $1.92 — trading 40.4% below its estimated fair value. The current Intrinsic Value: Projected FCF is $0.00. OPAL Fuels' overall GF Score™ is 75/100 with 7 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Intrinsic Value: Projected FCF calculated?
Intrinsic Value: Projected FCF is calculated from a company's financial statements. For OPAL Fuels (OPAL), the current Intrinsic Value: Projected FCF is $0.00 as of Sep. 17, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is OPAL Fuels (OPAL) Overvalued in 2026?

Based on GuruFocus' analysis, OPAL Fuels stock appears to be undervalued. The current stock price of $1.92 is trading 40.4% below its estimated GF Value™ of $3.22. GuruFocus considers OPAL Fuels to be Possible Value Trap.

Key valuation signals for OPAL:

  • Intrinsic Value: Projected FCF: $0.00
  • GF Value™: $3.22 vs. price of $1.92 (40.4% below fair value)
  • GF Score™: 75/100 with 7 warning signs

No single metric tells the full story. See the OPAL stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


OPAL Fuels Business Description

Other Exchanges X3G:Germany
Address One North Lexington Avenue, Suite 1450, White Plains, NY, USA, 10601
OPAL Fuels Inc is a fully integrated leader in the capture and conversion of biogas into low-carbon-intensity renewable natural gas and Renewable Power. The company is also engaged in the marketing and distribution of RNG to heavy-duty trucking and other hard-to-decarbonize industrial sectors. The company designs, develops, constructs, operates, and services Fueling Stations for trucking fleets across the country that use natural gas to displace diesel as their transportation fuel. The company derives revenue from the sale of Renewable Power, design, development, construction, and service of Fueling Stations, and sales of RNG produced by OPAL and third parties as pipeline-quality natural gas. The Company has three operating segments: RNG Fuel, Fuel Station Services, and Renewable Power.
75GF Score

Get the complete analysis for OPAL

Intrinsic Value: Projected FCF is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

$1.92
Price
$3.22
GF Value