OPAL Fuels Inc.

OPAL

OPALOPAL Fuels Inc. US flag

NASDAQ Capital Market

2.09

USD

-0.02

- -

59.11MMarket Cap

Profitability (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-29.93	0.08	2.21	4.28	1.35	1.6
Return on Capital (%)	- -	- -	-15.37	-0.57	-7.71	- -	- -
Return on Invested Capital (%)	- -	- -	4.8	0.4	0.25	- -	- -
Gross Margin (%)	24	23.4	30.74	30.88	28.19	33.38	30.43
EBITDA Margin (%)	8.99	5.84	12.7	6.61	6.33	9.52	8.03
Operating Margin (%)	2.43	-1.08	6.64	0.76	0.59	3.33	1.37
Incremental Operating Margin (%)	- -	- -	25.4	-13.32	-1.28	19.35	-10.64
Pretax Margin (%)	-4.39	-21.55	24.54	13.83	49.6	1.81	-4.68
Profit Margin (%)	-4.39	-21.54	0.13	4.81	11.69	3.68	4.23
Net Income to Common Margin (%)	-4.39	-21.54	- -	1.44	7.39	0.19	1.23
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	-7.7	-3.36	4.3	-17.28	2.59	36.59	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	- -	101	229	180	211	298	352
ST Debt	- -	10	95	80	2	13	15
LT Debt	- -	91	134	100	208	285	337
Total Debt/EBITDA	- -	14.66	10.86	11.54	13	10.42	12.56
Net Debt/EBITDA	- -	12.79	8.99	8.18	9.86	9.57	11.69
Total Debt/EBIT	- -	-79.11	20.78	100.99	139.02	29.75	73.56
Net Debt/EBIT	- -	-69.04	17.21	71.6	105.48	27.32	68.46
EBITDA to Interest Expense	1.72	1.42	3.1	2.24	1.79	1.33	1.02
EBITDA-CapEx/Interest Expense	0.84	-3.73	-10.06	-16.67	-10.81	-4.58	-1.55
EBIT to Interest Expense	0.46	-0.26	1.62	0.26	0.17	0.46	0.17
Interest Expense	6	5	7	7	9	22	28
Common Equity/Total Assets	- -	-14.99	- -	-124.18	-61.91	-15.55	-0.13
Long-Term Debt/Equity (%)	- -	297.13	141.2	26.35	45.55	61.29	67.72
Long-Term Debt/Capital (%)	- -	110.28	37.85	14.32	25.65	36.82	39.12
Long-Term Debt/Total Assets (%)	- -	53.41	35.21	15.44	27.61	32.35	35.13
Total Debt/Equity (%)	- -	330.87	241.27	47.55	46.04	64	70.74
Total Debt/Capital (%)	- -	122.8	64.67	25.83	25.93	38.45	40.87
Total Debt/Total Assets (%)	- -	59.47	60.16	27.86	27.91	33.78	36.7
Net Debt to Equity	- -	288.77	199.87	33.72	34.93	58.77	65.84
Net Debt/Capital (%)	- -	127.02	60.26	19.45	20.65	36.45	39.15
EBITDA	11	7	21	16	16	29	28
EBITDA-CapEx	5	-18	-69	-116	-98	-99	-43
Operating Income (Loss)	3	-1	11	2	2	10	5

Liquidity (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	- -	0.3	0.28	0.69	0.65	0.23	0.23
Current Ratio	- -	1.19	0.61	1.39	1.72	1.13	1.18
Quick Ratio	- -	0.99	0.53	1.06	1.43	0.85	0.94
CFO/Avg Current Liab	- -	0.11	0.2	-0.01	0.34	0.35	0.35
Common Equity/Total Assets	- -	-14.99	- -	-124.18	-61.91	-15.55	-0.13
Long-Term Debt/Equity (%)	- -	297.13	141.2	26.35	45.55	61.29	67.72
Long-Term Debt/Capital (%)	- -	110.28	37.85	14.32	25.65	36.82	39.12
Long-Term Debt/Total Assets (%)	- -	53.41	35.21	15.44	27.61	32.35	35.13
Total Debt/Equity (%)	- -	330.87	241.27	47.55	46.04	64	70.74
Total Debt/Capital (%)	- -	122.8	64.67	25.83	25.93	38.45	40.87
Total Debt/Total Assets (%)	- -	59.47	60.16	27.86	27.91	33.78	36.7
CFO/Total Liabilities	- -	1.65	6.6	-0.51	12.88	7.54	7.9
CFO/CapEx	0.79	0.09	0.21	-0.01	0.34	0.25	0.52
Altman's Z-Score	- -	0.54	0.95	-0.95	-0.17	0.32	0.51

Working Capital (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	10.7	7.01	8.34	8.73	10.06	8.67
Days Sales Outstanding	- -	34.11	52.06	43.76	41.83	36.28	42.1
Inventory Turnover	- -	42.49	24.52	26.14	21.01	19.51	22.84
Days Inventory Outstanding	- -	8.59	14.89	13.96	17.37	18.71	15.98
Accounts Payable Turnover	- -	18.4	10.15	10.91	11.84	17.33	25.32
Accounts Payable Turnover Days	- -	19.84	35.95	33.44	30.83	21.07	14.42
Cash Conversion Cycle	- -	22.87	31	24.28	28.38	33.92	43.66
Inventory to Cash Days	- -	25.52	37.18	29.8	24.46	17.58	26.12
Inventories	- -	4	5	7	10	10	11
Raw Materials	- -	4	5	7	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	10	10	11

Enterprise Value (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	251	188	150	94	67
- Cash & Cash Equivalents	- -	13	39	40	38	24	24
+ Preferred Equity and Hybrid Capital	- -	- -	30	138	133	- -	- -
+ Minority/Non Controlling Interest	- -	7	95	1,178	936	613	511
+ Total Debt	- -	101	229	180	211	298	352
Enterprise Value	- -	95	566	1,578	1,381	980	906
Total Capital	- -	82	354	695	812	774	862
Total Debt/Capital (%)	- -	122.8	64.67	25.83	25.93	38.45	40.87
Total Debt / EV	- -	1.06	0.4	0.11	0.15	0.3	0.39
EV/Sales	- -	0.8	3.41	6.7	5.39	3.27	2.6
EV/EBITDA	- -	13.76	26.83	101.42	85.25	34.32	32.32
EV/EBIT	- -	- -	51.35	887.29	911.66	98.01	189.22
EV/Cash Flow to Firm	- -	13.26	22.05	282.22	29.2	11.1	- -
EV/Free Cash Flow to Firm	- -	2.95	4.91	11.52	8.57	4.55	19.74
Diluted Market Cap	- -	- -	251	190	152	94	67
Diluted Enterprise Value	- -	95	566	1,646	1,393	981	906
EV per Share	- -	3.76	22.49	61.24	50.87	35.5	31.72
TTM Sales	120	118	166	236	256	300	349
TTM EBITDA	11	7	21	16	16	29	28
TTM Operating Income	3	-1	11	2	2	10	5
TTM Cash Flow to Firm	11	7	26	6	47	88	-25
TTM Free Cash Flow to Firm	16	32	115	137	161	216	46

Multiples (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	2.32	1.46	1	0.59	0.63
EV/EBIT	- -	- -	51.35	887.29	911.66	98.01	189.22
Enterprise Value	- -	95	566	1,578	1,381	980	906
Low Price	- -	- -	9.61	5.82	5.16	2.96	1.26
EV/Sales	- -	0.8	3.41	6.7	5.39	3.27	2.6
EV/EBITDA	- -	13.76	26.83	101.42	85.25	34.32	32.32
Price/Earnings	- -	- -	- -	55.33	7.91	166.89	15.73
Price/Earnings Average	- -	- -	- -	71.36	9.96	208.98	16.36
Price/Earnings High	- -	- -	- -	93.89	12.37	272.73	27.2
Price/Earnings Low	- -	- -	- -	44.2	7.39	145.72	8.4
Price/Book Value	- -	- -	17,943.61	-0.23	-0.32	-0.68	-52.24
Price/Book Value Average	- -	- -	17,644.45	-0.3	-0.4	-0.86	-54.31
Price/Book Value High	- -	- -	18,554.91	-0.4	-0.5	-1.12	-90.31
Price/Book Value Low	- -	- -	17,278.36	-0.19	-0.3	-0.6	-27.89
Price/Tangible Book Value	- -	- -	34.52	1.03	0.57	0.23	0.15
Price/Tangible Book Value Average	- -	- -	33.94	1.32	0.71	0.29	0.16
Price/Tangible Book Value High	- -	- -	35.69	1.74	0.89	0.37	0.26
Price/Tangible Book Value Low	- -	- -	33.24	0.82	0.53	0.2	0.08
Price/Sales	- -	- -	1.51	0.8	0.59	0.31	0.19
Price/Sales Average	- -	- -	1.49	1.03	0.74	0.39	0.2
Price/Sales High	- -	- -	1.56	1.35	0.91	0.51	0.33
Price/Sales Low	- -	- -	1.46	0.64	0.55	0.27	0.1
Price/Cash Flow	- -	- -	13.32	-138.48	3.92	2.98	1.85
Price/Cash Flow Average	- -	- -	13.1	-178.58	4.93	3.74	1.92
Price/Cash Flow High	- -	- -	13.78	-234.96	6.12	4.87	3.19
Price/Cash Flow Low	- -	- -	12.83	-110.61	3.66	2.6	0.99
Price/Free Cash Flow Average	- -	- -	2.28	1.88	1.26	0.74	0.65
Price/Free Cash Flow High	- -	- -	2.39	2.48	1.56	0.97	1.09
Price/Free Cash Flow Low	- -	- -	2.23	1.17	0.93	0.52	0.34
EV/Sales Average	- -	0.8	3.38	7.21	5.58	3.35	2.6
EV/Sales High	- -	0.8	3.46	7.53	5.76	3.47	2.74
EV/Sales Low	- -	0.8	3.35	6.82	5.39	3.23	2.51
EV/EBITDA Average	- -	13.76	26.63	109.08	88.24	35.15	32.41
EV/EBITDA High	- -	13.76	27.23	113.99	91.07	36.4	34.07
EV/EBITDA Low	- -	13.76	26.39	103.17	85.24	33.9	31.2
EV/EBIT Average	- -	-74.29	50.97	954.35	943.71	100.37	189.78
EV/EBIT High	- -	-74.29	52.12	997.29	973.9	103.95	199.48
EV/EBIT Low	- -	-74.29	50.5	902.58	911.63	96.83	182.66
Last Price	- -	- -	9.98	7.28	5.52	3.39	2.36
High Price	- -	- -	10.32	12.35	8.63	5.54	4.08
Enterprise Value Average	- -	95	562	1,698	1,430	1,004	908
Enterprise Value High	- -	95	575	1,774	1,475	1,040	955
Enterprise Value Low	- -	95	557	1,606	1,381	969	874

Profitability (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-29.93	0.08	2.21	4.28	1.35	1.6
Return on Capital (%)	- -	- -	-15.37	-0.57	-7.71	- -	- -
Return on Invested Capital (%)	- -	- -	4.8	0.4	0.25	- -	- -
Gross Margin (%)	24	23.4	30.74	30.88	28.19	33.38	30.43
EBITDA Margin (%)	8.99	5.84	12.7	6.61	6.33	9.52	8.03
Operating Margin (%)	2.43	-1.08	6.64	0.76	0.59	3.33	1.37
Incremental Operating Margin (%)	- -	- -	25.4	-13.32	-1.28	19.35	-10.64
Pretax Margin (%)	-4.39	-21.55	24.54	13.83	49.6	1.81	-4.68
Profit Margin (%)	-4.39	-21.54	0.13	4.81	11.69	3.68	4.23
Net Income to Common Margin (%)	-4.39	-21.54	- -	1.44	7.39	0.19	1.23
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	-7.7	-3.36	4.3	-17.28	2.59	36.59	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	- -	101	229	180	211	298	352
ST Debt	- -	10	95	80	2	13	15
LT Debt	- -	91	134	100	208	285	337
Total Debt/EBITDA	- -	14.66	10.86	11.54	13	10.42	12.56
Net Debt/EBITDA	- -	12.79	8.99	8.18	9.86	9.57	11.69
Total Debt/EBIT	- -	-79.11	20.78	100.99	139.02	29.75	73.56
Net Debt/EBIT	- -	-69.04	17.21	71.6	105.48	27.32	68.46
EBITDA to Interest Expense	1.72	1.42	3.1	2.24	1.79	1.33	1.02
EBITDA-CapEx/Interest Expense	0.84	-3.73	-10.06	-16.67	-10.81	-4.58	-1.55
EBIT to Interest Expense	0.46	-0.26	1.62	0.26	0.17	0.46	0.17
Interest Expense	6	5	7	7	9	22	28
Common Equity/Total Assets	- -	-14.99	- -	-124.18	-61.91	-15.55	-0.13
Long-Term Debt/Equity (%)	- -	297.13	141.2	26.35	45.55	61.29	67.72
Long-Term Debt/Capital (%)	- -	110.28	37.85	14.32	25.65	36.82	39.12
Long-Term Debt/Total Assets (%)	- -	53.41	35.21	15.44	27.61	32.35	35.13
Total Debt/Equity (%)	- -	330.87	241.27	47.55	46.04	64	70.74
Total Debt/Capital (%)	- -	122.8	64.67	25.83	25.93	38.45	40.87
Total Debt/Total Assets (%)	- -	59.47	60.16	27.86	27.91	33.78	36.7
Net Debt to Equity	- -	288.77	199.87	33.72	34.93	58.77	65.84
Net Debt/Capital (%)	- -	127.02	60.26	19.45	20.65	36.45	39.15
EBITDA	11	7	21	16	16	29	28
EBITDA-CapEx	5	-18	-69	-116	-98	-99	-43
Operating Income (Loss)	3	-1	11	2	2	10	5

Liquidity (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	- -	0.3	0.28	0.69	0.65	0.23	0.23
Current Ratio	- -	1.19	0.61	1.39	1.72	1.13	1.18
Quick Ratio	- -	0.99	0.53	1.06	1.43	0.85	0.94
CFO/Avg Current Liab	- -	0.11	0.2	-0.01	0.34	0.35	0.35
Common Equity/Total Assets	- -	-14.99	- -	-124.18	-61.91	-15.55	-0.13
Long-Term Debt/Equity (%)	- -	297.13	141.2	26.35	45.55	61.29	67.72
Long-Term Debt/Capital (%)	- -	110.28	37.85	14.32	25.65	36.82	39.12
Long-Term Debt/Total Assets (%)	- -	53.41	35.21	15.44	27.61	32.35	35.13
Total Debt/Equity (%)	- -	330.87	241.27	47.55	46.04	64	70.74
Total Debt/Capital (%)	- -	122.8	64.67	25.83	25.93	38.45	40.87
Total Debt/Total Assets (%)	- -	59.47	60.16	27.86	27.91	33.78	36.7
CFO/Total Liabilities	- -	1.65	6.6	-0.51	12.88	7.54	7.9
CFO/CapEx	0.79	0.09	0.21	-0.01	0.34	0.25	0.52
Altman's Z-Score	- -	0.54	0.95	-0.95	-0.17	0.32	0.51

Working Capital (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	10.7	7.01	8.34	8.73	10.06	8.67
Days Sales Outstanding	- -	34.11	52.06	43.76	41.83	36.28	42.1
Inventory Turnover	- -	42.49	24.52	26.14	21.01	19.51	22.84
Days Inventory Outstanding	- -	8.59	14.89	13.96	17.37	18.71	15.98
Accounts Payable Turnover	- -	18.4	10.15	10.91	11.84	17.33	25.32
Accounts Payable Turnover Days	- -	19.84	35.95	33.44	30.83	21.07	14.42
Cash Conversion Cycle	- -	22.87	31	24.28	28.38	33.92	43.66
Inventory to Cash Days	- -	25.52	37.18	29.8	24.46	17.58	26.12
Inventories	- -	4	5	7	10	10	11
Raw Materials	- -	4	5	7	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	10	10	11

Enterprise Value (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	251	188	150	94	67
- Cash & Cash Equivalents	- -	13	39	40	38	24	24
+ Preferred Equity and Hybrid Capital	- -	- -	30	138	133	- -	- -
+ Minority/Non Controlling Interest	- -	7	95	1,178	936	613	511
+ Total Debt	- -	101	229	180	211	298	352
Enterprise Value	- -	95	566	1,578	1,381	980	906
Total Capital	- -	82	354	695	812	774	862
Total Debt/Capital (%)	- -	122.8	64.67	25.83	25.93	38.45	40.87
Total Debt / EV	- -	1.06	0.4	0.11	0.15	0.3	0.39
EV/Sales	- -	0.8	3.41	6.7	5.39	3.27	2.6
EV/EBITDA	- -	13.76	26.83	101.42	85.25	34.32	32.32
EV/EBIT	- -	- -	51.35	887.29	911.66	98.01	189.22
EV/Cash Flow to Firm	- -	13.26	22.05	282.22	29.2	11.1	- -
EV/Free Cash Flow to Firm	- -	2.95	4.91	11.52	8.57	4.55	19.74
Diluted Market Cap	- -	- -	251	190	152	94	67
Diluted Enterprise Value	- -	95	566	1,646	1,393	981	906
EV per Share	- -	3.76	22.49	61.24	50.87	35.5	31.72
TTM Sales	120	118	166	236	256	300	349
TTM EBITDA	11	7	21	16	16	29	28
TTM Operating Income	3	-1	11	2	2	10	5
TTM Cash Flow to Firm	11	7	26	6	47	88	-25
TTM Free Cash Flow to Firm	16	32	115	137	161	216	46

Multiples (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	2.32	1.46	1	0.59	0.63
EV/EBIT	- -	- -	51.35	887.29	911.66	98.01	189.22
Enterprise Value	- -	95	566	1,578	1,381	980	906
Low Price	- -	- -	9.61	5.82	5.16	2.96	1.26
EV/Sales	- -	0.8	3.41	6.7	5.39	3.27	2.6
EV/EBITDA	- -	13.76	26.83	101.42	85.25	34.32	32.32
Price/Earnings	- -	- -	- -	55.33	7.91	166.89	15.73
Price/Earnings Average	- -	- -	- -	71.36	9.96	208.98	16.36
Price/Earnings High	- -	- -	- -	93.89	12.37	272.73	27.2
Price/Earnings Low	- -	- -	- -	44.2	7.39	145.72	8.4
Price/Book Value	- -	- -	17,943.61	-0.23	-0.32	-0.68	-52.24
Price/Book Value Average	- -	- -	17,644.45	-0.3	-0.4	-0.86	-54.31
Price/Book Value High	- -	- -	18,554.91	-0.4	-0.5	-1.12	-90.31
Price/Book Value Low	- -	- -	17,278.36	-0.19	-0.3	-0.6	-27.89
Price/Tangible Book Value	- -	- -	34.52	1.03	0.57	0.23	0.15
Price/Tangible Book Value Average	- -	- -	33.94	1.32	0.71	0.29	0.16
Price/Tangible Book Value High	- -	- -	35.69	1.74	0.89	0.37	0.26
Price/Tangible Book Value Low	- -	- -	33.24	0.82	0.53	0.2	0.08
Price/Sales	- -	- -	1.51	0.8	0.59	0.31	0.19
Price/Sales Average	- -	- -	1.49	1.03	0.74	0.39	0.2
Price/Sales High	- -	- -	1.56	1.35	0.91	0.51	0.33
Price/Sales Low	- -	- -	1.46	0.64	0.55	0.27	0.1
Price/Cash Flow	- -	- -	13.32	-138.48	3.92	2.98	1.85
Price/Cash Flow Average	- -	- -	13.1	-178.58	4.93	3.74	1.92
Price/Cash Flow High	- -	- -	13.78	-234.96	6.12	4.87	3.19
Price/Cash Flow Low	- -	- -	12.83	-110.61	3.66	2.6	0.99
Price/Free Cash Flow Average	- -	- -	2.28	1.88	1.26	0.74	0.65
Price/Free Cash Flow High	- -	- -	2.39	2.48	1.56	0.97	1.09
Price/Free Cash Flow Low	- -	- -	2.23	1.17	0.93	0.52	0.34
EV/Sales Average	- -	0.8	3.38	7.21	5.58	3.35	2.6
EV/Sales High	- -	0.8	3.46	7.53	5.76	3.47	2.74
EV/Sales Low	- -	0.8	3.35	6.82	5.39	3.23	2.51
EV/EBITDA Average	- -	13.76	26.63	109.08	88.24	35.15	32.41
EV/EBITDA High	- -	13.76	27.23	113.99	91.07	36.4	34.07
EV/EBITDA Low	- -	13.76	26.39	103.17	85.24	33.9	31.2
EV/EBIT Average	- -	-74.29	50.97	954.35	943.71	100.37	189.78
EV/EBIT High	- -	-74.29	52.12	997.29	973.9	103.95	199.48
EV/EBIT Low	- -	-74.29	50.5	902.58	911.63	96.83	182.66
Last Price	- -	- -	9.98	7.28	5.52	3.39	2.36
High Price	- -	- -	10.32	12.35	8.63	5.54	4.08
Enterprise Value Average	- -	95	562	1,698	1,430	1,004	908
Enterprise Value High	- -	95	575	1,774	1,475	1,040	955
Enterprise Value Low	- -	95	557	1,606	1,381	969	874

Shares Outstanding	- -	25	25	29	28	28	29
Diluted Weighted Avg Shares	25	25	25	26	27	28	29
Basic Weighted Avg Shares	25	25	25	26	27	28	29
Revenue per Share	4.76	4.68	6.6	9.14	9.43	10.86	12.22
EBITDA per Share	0.43	0.27	0.84	0.6	0.6	1.03	0.98
Operating Income per Share	0.12	-0.05	0.44	0.07	0.06	0.36	0.17
Basic EPS, GAAP	-0.21	-1.01	- -	0.13	0.7	0.02	0.15
Basic EPS from Cont Ops	-0.21	-1.01	1.62	1.26	4.68	0.52	1.28
Diluted EPS, GAAP	-0.21	-1.01	- -	0.13	0.69	0.02	0.15
Diluted EPS from Cont Ops	-0.21	-1.01	1.62	1.25	4.62	0.52	1.28
Dividend per Share	0.02	0.03	0.15	- -	0.61	0.47	0.37
Cash Flow per Share	0.17	0.09	0.75	-0.05	1.41	1.14	1.28
Free Cash Flow per Basic Share	-0.05	-0.9	-2.81	-5.15	-2.78	-3.47	-1.2
Cash & Equivalents per Share	- -	0.51	1.56	4.09	1.78	0.88	0.85
Book Value per Share	- -	-1.01	- -	-31.07	-17.21	-4.96	-0.05
Tangible Book Value per Share	- -	0.94	0.29	7.1	9.72	14.86	15.52

OPAL Fuels Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)