OPEN

$4.70

Public overview and default valuation.

Log in to track this stock.

Valuation Details
Default assumptions: 10Y forecast, 9% market return, 2.5% terminal growth, 15.00% trendline growth.
Want to create your own valuation? Create a free account.
$15.63

With 20% Margin of Safety (MoS):

$12.50
▲ 166.04% upside
Capital Efficiency
Average Quarterly ROIC
-1.62%
Cost of Capital (estimated)11%
Value StatusUnderperforming Capital

The company is earning below its required return. This may indicate inefficient use of capital or excess cash that isn't being reinvested.

Complete historical ROIC is available with
.
Fundamental Score
66
BullishWeighted across 6 signals
DCF Discount
166.0% discount to price
100
FCF Yield
26.6% trailing FCF yield
100
ROIC vs WACC
ROIC -1.6% vs WACC 11.0% (-0.1x)
0
Net Debt / FCF
0.9x net debt to FCF
82
Buybacks
Share count growing
30
FCF CAGR (5Y)
309.8% 5Y FCF CAGR (adjusted)
100
Strengths: DCF Discount, FCF Yield. Concerns: ROIC vs WACC, Buybacks.
Narrative Score
49
Weak
Weighted across 2 recent drivers · Last 30 days+1 vs previousVs 6-Month Baseline: Average (41th pct)
Trend: StableConfidence: 90%Updated: 5h ago
Sources: 72 (News 72)
Drivers
68 news sentiment-0.2
4 regulatory scrutiny+0.0
Other Metrics
P/E-11.0
Profit Margin-6.7%
Owner Earnings-$265.00m
One Dollar Premise0.00%
Debt/Equity3.29
Current Ratio3.67
PEG4.730
Free Cash Flow (in millions)
20172018201920202021202220232024
-$216-$1,160-$244$699-$5,761$767$2,381$911
How Intrinziq Estimates Fair Value

Intrinziq estimates Opendoor Technologies Inc.'s intrinsic value using a discounted cash flow (DCF) model based on free cash flow trends and a market-based discount rate. The model projects future cash flows over ten years and discounts them using a market return assumption to estimate fair value.

Opendoor Technologies Inc.Real Estate

Opendoor Technologies Inc. operates a digital platform for residential real estate in the United States. The company's platform enables consumers to buy and sell a home online. It also provides title insurance and escrow services. Opendoor Technologies Inc. was incorporated in 2013 and is based in Tempe, Arizona.

Last updated: Feb 06, 2026
Data sources: Financial Modeling Prep
This valuation is based on assumptions and publicly available data. It is not financial advice or a recommendation to buy or sell any security. Always do your own research before making investment decisions.