DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Opendoor Technologies Inc. (OPEN)

Real Estate | Real Estate - Services

Today's Price

$1.80

Today's Fair Value

$0.76 -57.78%

Margin of Safety

-136.84%

Projected Value (5Y)

$1.22 -32.22%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 31.39% | CAGR (5y): -17.67%

Diluted Shares Growth Rate

Regression: 36.18% | CAGR (5y): 47.6%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 0%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.86x)

Discount Rate