investorscraft@gmail.com

Intrinsic ValueOpera Limited (OPRA)

Previous Close$12.41
Intrinsic Value
Upside potential
Previous Close
$12.41

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Opera Limited operates in the digital content and web browser industry, offering a suite of internet products including its flagship Opera browser, Opera News, and gaming platforms. The company generates revenue primarily through advertising, partnerships, and subscription services, leveraging its user base across emerging and developed markets. Opera differentiates itself with a focus on privacy, data efficiency, and localized content, positioning it as a niche player in a competitive sector dominated by tech giants like Google and Mozilla. Its strategic emphasis on high-growth regions, such as Africa and Southeast Asia, provides a unique market foothold. The company’s diversified monetization approach, combining ad tech, fintech integrations, and gaming, enhances its resilience against market volatility. Opera’s ability to innovate in lightweight browsing and AI-driven personalization further strengthens its appeal to cost-conscious and privacy-focused users.

Revenue Profitability And Efficiency

Opera reported revenue of $480.6 million for FY 2024, with net income of $80.8 million, reflecting a net margin of approximately 16.8%. The company’s diluted EPS stood at $1.80, demonstrating solid profitability. Operating cash flow was robust at $105.0 million, while capital expenditures totaled $23.3 million, indicating disciplined reinvestment. These metrics underscore Opera’s ability to convert revenue into earnings efficiently.

Earnings Power And Capital Efficiency

Opera’s earnings power is supported by its high-margin advertising revenue and scalable platform. The company’s capital efficiency is evident in its ability to generate significant operating cash flow relative to its capital expenditures. With a lean operational structure, Opera maintains strong returns on invested capital, though its growth trajectory depends on sustained user engagement and monetization improvements.

Balance Sheet And Financial Health

Opera’s balance sheet remains healthy, with $126.8 million in cash and equivalents against modest total debt of $9.6 million. This low leverage ratio provides flexibility for strategic investments or acquisitions. The company’s liquidity position is further reinforced by its positive operating cash flow, ensuring stability even in uncertain market conditions.

Growth Trends And Dividend Policy

Opera has demonstrated consistent growth, driven by user acquisition and monetization strategies. The company’s dividend policy, with a payout of $0.78 per share, reflects confidence in its cash flow sustainability. However, future dividend growth may hinge on maintaining profitability amid increasing competition and regulatory pressures in digital advertising.

Valuation And Market Expectations

With a market capitalization derived from its current share price and 44.9 million shares outstanding, Opera’s valuation reflects investor optimism about its niche positioning and growth potential. The P/E ratio, based on FY 2024 EPS, suggests moderate expectations, balancing growth prospects against sector risks.

Strategic Advantages And Outlook

Opera’s strategic advantages include its focus on emerging markets, privacy-centric products, and diversified revenue streams. The outlook remains cautiously optimistic, contingent on execution in scaling its user base and monetization. Challenges include competition and ad market cyclicality, but Opera’s innovation and financial discipline position it well for sustained growth.

Sources

Company filings, investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount