Check 35,000+ stocks against 26 valuation models and 37 quality factors
Data-driven stock valuation
Which stocks are undervalued right now? Check free
Discover now →
Compagnie de l'Odet (0OPN) fair value: what the stock is really worth
As of Oct 2, 2026: fair value of Compagnie de l'Odet €427, price €1,006, upside -57.6%, quality 43 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
- Fair value above price? No
- Good quality? No
- Add to watchlist
CD
Some data
Sep 23, 2026
Compagnie de l'Odet
0OPN · LSEWeakest SetupStrongly overvalued and low quality.
!Fair value €426.82 · Strongly overvalued (−57.6%)
!Quality 43/100
!Weak Growth (revenue 5y −29.4 %/yr)
!Thin margins · 7.5% net margin (TTM)
✓Moderate debt · generates free cash flow
✓0.5% dividend yield · Well covered
!Narrow moat 23/100
!Evidence only medium, so the estimate is less certain
What runs behind every stock
26
valuation models
8 families, DCF to NCAV
37
quality factors
margins, balance sheet, cashflow, debt
6
AI factors
moat, what no ratio measures
2,000+
data points
verified, per stock, median
69 individual criteria per stock, every one traceable See the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 23, 2026.
How to read this chart
60‑month range €557.47 – €1,648 · fair‑value band €349.22 – €768.79 · the €1,006 price screens above the €426.82 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 23, 2026.
Company profile
Compagnie de l'Odet engages in oil, communication, and industry business in France, Africa, the Americas, the Asia-Pacific, and other European countries. The company involved in the distribution and warehousing of oil products.
Show more
Compagnie de l'Odet engages in oil, communication, and industry business in France, Africa, the Americas, the Asia-Pacific, and other European countries. The company involved in the distribution and warehousing of oil products. It also engages in the pay and free TV and production, the sale and distribution of cinema films and TV series, the design and release of downloadable video games on mobile devices and consoles, ticketing and venue services, communications consulting and advertising agencies, magazine sales, sales of goods and circulation of publications, travel retail sales, and sales of licenses and subscription services. In addition, the company produces and sells electric batteries for electric vehicles, electricity storage and solutions, and films, as well as telecommunications activities. The company was formerly known as Financière de l'Odet SA and changed its name to Compagnie de l'Odet in May 2021. Compagnie de l'Odet was incorporated in 1929 and is headquartered in Ergue-Gaberic, France. Compagnie de l'Odet is a subsidiary of Sofibol Sa.
Stock analysis
Compagnie de l'Odet (0OPN) currently trades at €1,006, while our model-based Fair Value estimate is €426.82, 57.6% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Asset-Based group reads highest at a median of €2,019 per share, and 3 of the 17 models we run sit above the €1,006 price.
Bear case: the Growth DCF group reads lowest at €300.21, and 14 of the 17 models stay below the price. Evidence for this calculation is medium.
Scenario range: €349.22 (bear) to €768.79 (bull), the price of €1,006 sits above it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 43/100 (below-average quality), in the Communication Services sector.
Weak Growth: Revenue is shrinking: the last year, the last three and the last five years are all negative.
Compagnie de l'Odet reported revenue of €2.9B in FY2025 versus €16.6B in FY2021, a compound −35.3%/yr. Reported net income was €218M in FY2025.
Key figures
Market cap €6.6B · P/E ratio 0.0 · EPS (TTM) €768.92 · Dividend yield 0.5% · Net margin 7.5% · Return on equity 1.6% · Return on assets (EBIT) 0.0% · Operating margin −9.0%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 38 out of 100 (low confidence).
What moves the price
The share trades about 33% below its 52-week high and 4% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Communication Services peers we cover trades at −3% fair-value upside, at −58%, 0OPN screens richer than that median.
Fair Value models
Bear €349.22
Fair Value €426.82
Bull €768.79
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Based on fiscal year 2025 figures (about 9 months old). Earnings retained since then (€577.80 per share) are deliberately not added.
Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.
Evidence ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Highest evidence
Residual Income
€2,094
€2,011
€1,976
76
Owner Earnings
n/a
n/a
€16.85
73
FCF DCF
€102.55
€344.84
€779.63
72
All 18 models by family
DCF Models
FCF DCF
€102.55
€344.84
€779.63
72
Owner Earnings
n/a
n/a
€16.85
73
5Y Revenue Exit
€28.99
€284.17
€654.72
64
5Y P/E Exit
€120.61
€442.74
€827.93
66
10Y Revenue Exit
€39.17
€228.67
€430.26
61
10Y P/E Exit
€108.35
€324.50
€529.62
61
Earnings-Based
Graham-Dodd
€349.22
€426.82
€480.18
67
Dividend Discount
Gordon GGM
€38.48
€41.94
€47.17
69
DDM Multi-Stage
€38.48
€47.55
€59.93
67
Multiples
P/E Multiple
€808.85
€1,078
€1,348
63
P/S Multiple
€654.78
€873.05
€1,091
58
P/B Multiple
€654.78
€873.05
€1,091
55
EV/Revenue
€28.94
€281.23
€533.52
47
Asset-Based
NCAV (Graham)
€1,507
€2,019
€3,014
54
Growth DCF
Growth DCF
€130.58
€364.01
€750.65
72
Rev-Margin DCF
€28.99
€300.21
€634.31
65
Economic Profit
Residual Income
€2,094
€2,011
€1,976
76
Growth Earnings
Growth-Adj P/E
€571.16
€815.94
€1,061
67
Notify me when 0OPN reaches fair value
Put 0OPN on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.
Set up alert →Quality Score breakdown
Overall quality
43/100
Of which business quality 46 · Market factors (momentum, volatility) 28
Profitability
17
Margins and returns on capital today
Quality Growth
34
Are margins and returns improving?
Cashflow
61
Earnings quality: real cash, not paper profit
Fin. Strength
75
Balance sheet, leverage, solvency risk
Investment
92
Disciplined investing over empire-building
Low Volatility
69
Calm price path (market factor)
Momentum
16
Price trend over the last 3–12 months (market factor)
52W Momentum
4
Distance to the 52-week high (market factor)
Net Issuance
0
Share count: buybacks or dilution?
Revenue & earnings trend
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.
40/100
Revenue is shrinking: the last year, the last three and the last five years are all negative.
Revenue growth 1 year
−6.6%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
−40.1%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
−29.4%
Start year 2020 (pandemic). Over 10 years: −12.3% a year
Revenue growth 21 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
−2.5%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate.
−3.0%
Earnings growth per share plus dividend.
Earnings per share, growth per year−3.5%
Dividend (yield on the price)0.5%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.−3.5% vs −4.7%, steady
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.2% → −8%
Start year 2020 (pandemic)
⚠ Revenue per share shrinking 11.6%/yr over ~10Y (margins eroding too) ⓘStructural-decline marker: revenue PER SHARE has fallen over the last decade (robust median trend, not a single year). Backtested across 2005 to 2017, such businesses trailed the market by about 2.5 percentage points per year. Display only: it does not change the fair value or the quality score.
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+16.3%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (euro area: IMF forecast 2.2% a year to 2030, 2.6% from 2016 to 2025) that is about +13.8% a year for the price.
0OPN screens overvalued: fair value 58% below the price. Compare with Netflix, Inc →
Compare Compagnie de l'Odet with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Context: sector, industry, market
- P/E, EV/EBITDA and margins by industry (reference tables)
- Undervalued stocks: UK Stocks
- Valuation of the UK market
Values & ESG
Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.
None of the checked exposures detected
Similar stocks
10 more Entertainment stocks, each showing price versus our Fair Value estimate.
| Stock | Price | Fair Value | vs Fair Value |
|---|---|---|---|
| Netflix, Inc NFLX | $69.58 | $76.54 | +10% |
| The Walt Disney Company DIS | $104.90 | $101.23 | −3% |
| Warner Bros. Discovery, Inc WBD | $30.86 | $13.47 | −56% |
| Live Nation Entertainment, Inc LYV | $170.87 | $48.93 | −71% |
| TKO Group TKO | $182.67 | $69.66 | −62% |
| Universal Music Group UMG | €14.59 | €16.05 | +10% |
| Fox Corporation FOX | $56.54 | $65.92 | +17% |
| Formula One Group FWONK | $94.61 | $104.07 | +10% |
| Roku, Inc ROKU | $152.67 | $42.86 | −72% |
| News Corporation NWS | $31.75 | $17.05 | −46% |
Explore undervalued stocks
More undervalued Communication Services stocks →
All undervalued stocks
TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks
Try a ready-made strategy
Pick a strategy and jump into the live analysis with that exact screen applied.
🥇 Backtested Best
🏆 Big Names
⭐ Top Rated
💎 Quality on Sale
🚀 Profitable Growth
🧊 Quality Compounders
💵 Dividend Stars
📈 Strong Momentum
📉 Fallen Angels
⚖️ Deeply Undervalued
🔍 Small-Cap Gems
🏰 Moat at a Fair Price
💼 Insider Buying
🎩 Buffett-Style Quality
📚 Peter Lynch GARP
🧮 Greenblatt Magic Formula
🛡️ Graham Defensive
Discover tools
Stock screenerFilter by region, size and sector
Compare toolTwo stocks side by side
Extrinsic Value Calculator…Calculator with industry benchmark
Peter Lynch Fair Value Formula &…Calculator with industry benchmark
Run the numbers yourself: free valuation calculators
Frequently asked questions
Is Compagnie de l'Odet (0OPN) overvalued or undervalued?
As of Sep 23, 2026, our model estimates a fair value of €426.82 versus a price of €1,006, about −58% upside (overvalued).
What is the fair value of 0OPN?
Our model-based fair value for Compagnie de l'Odet is €426.82 (as of Sep 23, 2026), built from audited fundamentals. The current price: €1,006.
What is the quality score of 0OPN?
Compagnie de l'Odet has a Quality Score of 43/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Compagnie de l'Odet (0OPN)?
Our model-based price target is the fair value of €426.82 (as of Sep 23, 2026) from 18 valuation models. Cautious scenario €349.22, optimistic scenario €768.79. It is a calculation from audited fundamentals, not an analyst target.
What is the Compagnie de l'Odet stock forecast for 2026?
Our models put fair value at €426.82, about −58% upside versus a price of €1,006 (overvalued). Cautious scenario €349.22, optimistic scenario €768.79. The calculation is refreshed regularly with new filings.
What is the revenue of Compagnie de l'Odet (0OPN)?
Compagnie de l'Odet reported trailing-twelve-month revenue of about €2.9B (latest available figure, as of Sep 23, 2026).
Does Compagnie de l'Odet pay a dividend?
Compagnie de l'Odet currently shows a dividend yield of about 0.48% relative to its recent price (as of Sep 23, 2026).
What growth is priced into Compagnie de l'Odet (0OPN)?
For today's price to be fair in a discounted-cash-flow model, Compagnie de l'Odet would have to grow free cash flow by +16.3 % per year for five years (discount rate 9.4 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -29.4 % per year. As of Sep 23, 2026.
What discount rate (WACC) does the fair value of 0OPN use?
Our models discount Compagnie de l'Odet at 9.4 %: a base by market capitalisation (mid), damped by beta 0.67, country premium for United Kingdom. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Compagnie de l'Odet that is +16.3 % per year a year over ten years, using the same discount rate (9.4 %) and the same formula as our fair value.
How much growth has Compagnie de l'Odet (0OPN) delivered so far?
Over the past 5 years revenue at Compagnie de l'Odet grew -29.4 % a year. The price currently implies +16.3 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Compagnie de l'Odet (0OPN) growing?
The median revenue growth in the sector is +9.6 % a year. That is the yardstick for the growth priced into Compagnie de l'Odet (+16.3 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Compagnie de l'Odet (0OPN)?
The free-cash-flow yield on the price is 4.16 %: that much free cash flow Compagnie de l'Odet produces per unit of market value. When it exceeds the discount rate of our models (9.4 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Compagnie de l'Odet (0OPN)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Compagnie de l'Odet it is €426.82 per share (as of Sep 23, 2026), against a price of €1,006. It is the blended result of 18 valuation models (cash flow, earnings, asset, dividend).
Is Compagnie de l'Odet stock overvalued or undervalued in 2026?
As of Sep 23, 2026, 0OPN trades above its calculated fair value: price €1,006, fair value €426.82, a gap of about −58% (overvalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of 0OPN?
No. The price is what the market pays today (€1,006); the fair value is what the company's own numbers justify (€426.82). For Compagnie de l'Odet the two are €579.18 per share apart. That gap is exactly why we show both numbers side by side.
How much is Compagnie de l'Odet worth?
The market values Compagnie de l'Odet at about €6.6B (market capitalisation, as of Sep 23, 2026). Per share that is €1,006; our models calculate a fair value of €426.82 per share.
What do the bullish and bearish scenarios say about 0OPN?
Our models span a range for Compagnie de l'Odet: cautious scenario €349.22, base €426.82, optimistic €768.79 per share (as of Sep 23, 2026, price €1,006). The range comes from different growth and margin assumptions, not from analyst opinions.
How far is 0OPN from its 52-week high?
Compagnie de l'Odet trades at €1,006, about 33% below its 52-week high of €1,503 and 4% above the low of €963.00 (as of Oct 2, 2026). Distance from the high says nothing about value: that is what the fair value of €426.82 is for.
Which stocks are comparable to Compagnie de l'Odet?
From the same area (Communication Services) we also value Netflix, Inc, The Walt Disney Company, Warner Bros. Discovery, Inc, Live Nation Entertainment, Inc, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Compagnie de l'Odet stock attractive at the current price?
The data as of Sep 23, 2026: price €1,006, calculated fair value €426.82 (−58%), Quality Score 43/100, from 18 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of 0OPN calculated?
We run Compagnie de l'Odet through 18 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of €426.82, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 14.5 % above its aggregate fair value. Compagnie de l'Odet itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Compagnie de l'Odet (0OPN)?
The closing price on Oct 2, 2026 was €1,006. Our model-based fair value is €426.82, about −58% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Compagnie de l'Odet right now?
The price sits above even our optimistic bull case (€768.79). The favourable scenario is already priced in. Weak quality (43/100) and above fair value at the same time, the margin of safety is missing on both counts. A fairly wide model range (€349.22 to €768.79) leaves room in how you read the outcome.
Key figures of Compagnie de l'Odet
How large is the market capitalisation of Compagnie de l'Odet (0OPN)?
The market capitalisation of Compagnie de l'Odet is €6.6B. The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/E ratio of Compagnie de l'Odet (0OPN)?
The price-to-earnings ratio of Compagnie de l'Odet is 0.0 (as of Jul 28, 2026). Price to earnings: how many years of current profit you pay for the stock. A P/E of 10 means ten years of profit.
What are the earnings per share of Compagnie de l'Odet (0OPN)?
Earnings per share at Compagnie de l'Odet are €768.92 (price ÷ EPS = P/E 0.0). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Compagnie de l'Odet (0OPN)?
The dividend yield of Compagnie de l'Odet is 0.5% (payout 0.6%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Compagnie de l'Odet (0OPN)?
The net margin of Compagnie de l'Odet is 7.5% (fiscal year 2025). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Compagnie de l'Odet (0OPN)?
The return on equity (ROE) of Compagnie de l'Odet is 1.6% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Compagnie de l'Odet (0OPN)?
On an EBIT basis the return on assets of Compagnie de l'Odet is 0.0% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Compagnie de l'Odet (0OPN)?
The operating margin of Compagnie de l'Odet is −9.0% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Compagnie de l'Odet (0OPN)?
Revenue at Compagnie de l'Odet is growing −13.3% versus a year earlier (3y avg −40.1%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Compagnie de l'Odet (0OPN)?
Earnings per share at Compagnie de l'Odet are growing −92.6% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Compagnie de l'Odet (0OPN) hold?
Compagnie de l'Odet holds more cash than debt, €4.5B net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Continue in the live analysis
Fair value and trend for 35,000+ stocks, watchlist, comparison and the diversification check. You can also try 14 days of Pro there, no card.
Open the live analysis →Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.