OPAL Fuels Inc. (OPAL)
Full history for every metric is available with a Kvantra account
No price history available.
Key financial summary
Financials in USD| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Total revenue | $m | 118 | 166 | 236 | 256 | 300 | 349 | 339 | 356 |
| Operating profit | $m | 5 | 7 | ||||||
| Net profit | $m | -25 | 0 | 11 | 30 | 11 | 15 | 19 | 17 |
| EPS reported | $ | 0.15 | -0.02 | ||||||
| Operating cashflow per share | $ | 1.30 | 1.47 | ||||||
| Capex per share | $ | 2.51 | 3.04 | ||||||
| FCF per share | $ | -1.22 | -1.57 | ||||||
| Free cash flow | $m | -34 | -46 | ||||||
| Net debt | $m | 328 | 340 | ||||||
| Book value equity | $m | -13 | 26 | ||||||
| Book value per share | $ | -0.44 | 0.89 | ||||||
| Number of shares | m | 29.25 | 29.64 | ||||||
| DPS (TTM paid) | $ | 0.36 | 0.42 |
Financial summary
Financials in USD| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Value | |||||||||
| P/E TTM | x | 15.73 | - | ||||||
| P/B LTM | x | -5.14 | 2.52 | ||||||
| P/S LTM | x | 0.19 | 0.20 | ||||||
| P/FCF LTM | x | -1.94 | -1.43 | ||||||
| EV/EBITDA LTM | x | 11.83 | 12.71 | ||||||
| EV/Sales LTM | x | 1.17 | 1.18 | ||||||
| Earnings Yield LTM | % | +6.36% | +29.34% | ||||||
| FCF Yield | % | -51.56% | -69.99% | ||||||
| Quality | |||||||||
| ROE | % | -114.09% | +256.80% | ||||||
| ROIC | % | -1.22% | -0.52% | ||||||
| Operating margin | % | +1.37% | +1.97% | ||||||
| Gross margin | % | +30.43% | +27.74% | ||||||
| FCF/Sales | % | -9.81% | -13.71% | ||||||
| Growth and momentum | |||||||||
| EPS Growth YoY | % | +638.92% | - | ||||||
| Sales Growth YoY | % | +16.34% | +13.05% | ||||||
| Net Income Growth YoY | % | +33.73% | +69.50% | ||||||
| FCF Growth | % | - | - | ||||||
| Operating Profit Growth | % | -52.14% | -33.38% | ||||||
| Dividend and capital structure | |||||||||
| Dividend Yield | % | +15.77% | 0.00% | ||||||
| Dividend Growth | % | -24.26% | -10.61% | ||||||
| Payout Ratio | % | +238.59% | -2598.9% | ||||||
| FCF/Debt | x | -0.09 | -0.11 | ||||||
| Net Debt/EBITDA | x | 9.91 | 11.02 | ||||||
| EBIT/Net interest | x | 0.17 | 0.22 | ||||||
| Net debt/market cap | % | +5.31% | +7.10% | ||||||
| Net debt/Equity | x | -25.40 | 12.91 | ||||||
| Gross debt/equity | x | -28.26 | 16.38 | ||||||
Price target estimates
Based on consensus from external analysts. Not Kvantra's opinion.
Ratings
Based on consensus from external analysts. Not Kvantra's opinion.
ESG
| Metric | 2024 | 2025 | 2026 |
|---|---|---|---|
| ESG-score | |||
| Environmental score | |||
| Social score | |||
| Governance score | |||
| Risk rating |
Company overview
OPAL Fuels Inc. focuses on the creation and distribution of renewable natural gas (RNG), supplying it as an alternative vehicle fuel primarily for heavy and medium-duty commercial trucking fleets. Beyond merely providing fuel, the company also specializes in the comprehensive design, development, construction, operation, and servicing of natural gas fueling infrastructure for these fleets, thereby assisting them in transitioning away from diesel. Additionally, OPAL Fuels offers its expertise in the planning and construction of hydrogen fueling stations. The company further diversifies its operations by generating and marketing renewable electricity to utility providers. As of May 1, 2022, it managed a portfolio of 24 owned and operated biogas production facilities. Established in 1998, OPAL Fuels Inc. is headquartered in White Plains, New York.
Similar companies
For informational purposes only. Kvantra provides data and quantitative analysis, not investment advice. KvantraRank is a mechanical model output. Analyst price targets and ratings are sourced from third parties and are not Kvantra recommendations. Past performance does not guarantee future results; all investments carry risk.
No price history available.
Consensus from external analysts. Not Kvantra's opinion.
Based on consensus from external analysts. Not Kvantra's opinion.
OPAL Fuels Inc. focuses on the creation and distribution of renewable natural gas (RNG), supplying it as an alternative vehicle fuel primarily for heavy and medium-duty commercial trucking fleets. Beyond merely providing fuel, the company also specializes in the comprehensive design, development, construction, operation, and servicing of natural gas fueling infrastructure for these fleets, thereby assisting them in transitioning away from diesel. Additionally, OPAL Fuels offers its expertise in the planning and construction of hydrogen fueling stations. The company further diversifies its operations by generating and marketing renewable electricity to utility providers. As of May 1, 2022, it managed a portfolio of 24 owned and operated biogas production facilities. Established in 1998, OPAL Fuels Inc. is headquartered in White Plains, New York.
Unlock all fundamental data
Sign up for FreeUnlock all fundamental data
Sign up for Free