DCF Calculator

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

Opera Limited (OPRA)

Communication Services | Internet Content & Information

Today's Price

$18.13

Today's Fair Value

$36.40 +100.77%

Margin of Safety

+50.19%

Projected Value (5Y)

$58.63 +223.39%

Dividends Paid (5Y)

$3.08

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 23.2% | CAGR (5y): 8.26%

Diluted Shares Growth Rate

Regression: -2.32% | CAGR (5y): -5.18%

Dividend Growth Rate

Regression: -7.48% | CAGR (5y): -12.4%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 20.39x)

Discount Rate