EN DE

OPC Energy Ltd (OPCE) Fair Value & Analysis

Utilities · Il · Market cap 29.8B ILA

OE OPC Energy Ltd OPCE · TA
Price96.59 ILA
Fair Value15.94 ILA
Upside-83.5%
Quality45/100
Watch OPC Energy Ltd for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 9.6% net margin
Moderate debt · generates free cash flow
Trails peers (2/13)
Narrow moat 34/100
Evidence: Medium Range 12.10 ILA – 20.15 ILA Share as image

Fair value as of: Jul 11, 2026

From 23 valuation models · updated 27 days ago

Share price −6.1% over the past month.

Below-average quality, and screening another 83% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (20.15 ILA). The favourable scenario is already priced in.
  • Solid but not exceptional quality (45/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

141.95 ILA 22.70 ILA Fair Value 15.94 ILA Apr 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 11, 2026.

How to read this chart

60‑month range 22.70 ILA – 141.95 ILA · fair‑value band 12.10 ILA – 20.15 ILA · the 96.59 ILA price screens above the 15.94 ILA fair value. Dashed = 300-day average. As of Jul 11, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

OPC Energy Ltd (OPCE) currently trades at 96.59 ILA, while our model-based Fair Value estimate is 15.94 ILA, implying the stock looks roughly 83.5% overvalued today. We read business quality at 45/100 (below-average quality), in the Utilities sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: medium).

Over the trailing twelve months, OPC Energy Ltd generated revenue of 1.1B ILA at a net margin of 9.6%. Revenue grew 73.2% year over year. It earns a return on equity of 5.8%. Net debt stands at 2.8B ILA. Fundamentals as of Jul 11, 2026

Our scenario range runs from 12.10 ILA (bear case) to 20.15 ILA (bull case); at 96.59 ILA, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. For context, the median of 10 Utilities peers we cover trades at -59% fair-value upside, at -83%, OPCE screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF 16.64 ILA 33.73 ILA 62.06 ILA 80
Residual Income 16.29 ILA 16.74 ILA 16.50 ILA 76
Rev-Margin DCF 2.81 ILA 6.98 ILA 12.32 ILA 74
All 23 models by family
DCF Models
FCF DCF 16.69 ILA 34.91 ILA 65.71 ILA 38
Owner Earnings 0.2000 ILA 6.05 ILA 15.94 ILA 31
5Y Revenue Exit 2.81 ILA 6.70 ILA 11.34 ILA 39
5Y EBITDA Exit 7.64 ILA 16.43 ILA 26.97 ILA 41
5Y P/E Exit 10.64 ILA 22.50 ILA 35.65 ILA 38
10Y Revenue Exit 7.23 ILA 12.36 ILA 19.06 ILA 36
10Y EBITDA Exit 10.53 ILA 19.41 ILA 31.88 ILA 37
10Y P/E Exit 12.50 ILA 23.80 ILA 38.99 ILA 35
Earnings-Based
Graham-Dodd 7.59 ILA 32.60 ILA 44.55 ILA 54
Lynch FV 8.35 ILA 11.93 ILA 15.51 ILA 50
PEG = 1.0 8.35 ILA 11.93 ILA 15.51 ILA 46
Dividend Discount
Gordon GGM 6.99 ILA 14.53 ILA 23.05 ILA 70
DDM Multi-Stage 6.99 ILA 12.25 ILA 15.25 ILA 61
Multiples
P/E Multiple 16.74 ILA 22.32 ILA 27.89 ILA 63
P/S Multiple 14.23 ILA 18.97 ILA 23.71 ILA 58
P/B Multiple 14.23 ILA 18.97 ILA 23.71 ILA 55
EV/EBIT 1.69 ILA 53
EV/EBITDA 4.26 ILA 8.21 ILA 12.16 ILA 54
Asset-Based
NCAV (Graham) 10.43 ILA 13.98 ILA 20.86 ILA 50
Growth DCF
Growth DCF 16.64 ILA 33.73 ILA 62.06 ILA 80
Rev-Margin DCF 2.81 ILA 6.98 ILA 12.32 ILA 74
Economic Profit
Residual Income 16.29 ILA 16.74 ILA 16.50 ILA 76
Growth Earnings
Growth-Adj P/E 13.60 ILA 19.42 ILA 25.25 ILA 68

Widest divergence: Growth Earnings (19.42 ILA) versus Growth DCF (6.98 ILA). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 1.1B ILA
Revenue growth (YoY) +73.2%
Net margin 9.6%
Return on equity 5.8%
Free cash flow 601M ILA FY2025
P/E ratio 102.0
More key figures
Operating margin 1.9%
EPS (TTM) 1.06 ILA
EPS growth (YoY) -42.9%
Net debt 2.8B ILA FY2025

Figures from reported company fundamentals · as of Jul 11, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 45/100

Of which business quality 41 · Market factors (momentum, volatility) 64

Profitability 25
Margins and returns on capital today
Quality Growth 42
Are margins and returns improving?
Cashflow 81
Earnings quality: real cash, not paper profit
Fin. Strength 57
Balance sheet, leverage, solvency risk
Investment 18
Disciplined investing over empire-building
Low Volatility 75
Calm price path (market factor)
Momentum 51
Price trend over the last 3–12 months (market factor)
52W Momentum 75
Distance to the 52-week high (market factor)
Net Issuance 0
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

OPC Energy Ltd. engages in the development, construction, operation, generation, and supply of electricity and energy in Israel. The company operates through three segments: Israel, US Renewable Energies, and US Energy Transition. It produces and supplies electricity to private customers.

Full company description

OPC Energy Ltd. engages in the development, construction, operation, generation, and supply of electricity and energy in Israel. The company operates through three segments: Israel, US Renewable Energies, and US Energy Transition. It produces and supplies electricity to private customers. The company generates electricity from solar, wind, and water or waste. It operates the Rotem power plant with an installed capacity of 466 megawatts (MW); Hadera power plant with an installed capacity of 144 MW; Zomet power plant with an installed capacity of 396 MW; Sorek 2 plant with an installed capacity of up to 87 MW; and Gat power plant with an installed capacity of 75 MW, as well as on-site power generation facilities with an installed capacity of over 120 MW. The company was formerly known as IC Power Israel Ltd. and changed its name to OPC Energy Ltd. in July 2017. The company was incorporated in 2010 and is based in Tel Aviv-Yafo, Israel. OPC Energy Ltd. was formerly a subsidiary of Kenon Holdings Ltd.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

OPC Energy Ltd reported revenue of 3.0B ILA in FY2025 versus 1.6B ILA in FY2021, a compound +17.5%/yr. Reported net income was 346M ILA in FY2025.

Growth Quality 90/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
3.0B ILS
Latest YoY
+8.0%
Avg. growth/yr (3Y)
+15.9%
Avg. growth/yr (5Y)
+17.8%
Avg. growth/yr (11Y)
+6.7%
Revenue +17.5%/yr
FY21 1.6B ILA
FY22 1.9B ILA
FY23 2.6B ILA
FY24 2.8B ILA
FY25 3.0B ILA
Net income
FY21 −304M ILA
FY22 167M ILA
FY23 144M ILA
FY24 111M ILA
FY25 346M ILA

OPCE screens 83% overvalued. Compare with Constellation Energy Corporation →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "OPC Energy Ltd Fair Value". https://www.fairvalue-calculator.com/stock/OPCE

Peer Group

Utilities - Independent Power Producers · 79 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 45 · Below median
Fair Value upside −84% · Bottom 25%
Return on equity (TTM) 6% · Below median
Return on assets 1% · Bottom 25%
Net margin (TTM) 10% · Above median
Operating margin (TTM) 2% · Bottom 25%
Revenue growth 73% · Top 25%
Debt / equity 0.81× · Higher than median

Valuation Multiples vs Utilities - Independent Power Producers median · lower = cheaper

P/E (TTM) 88.2× · Pricier than 75% of peers
P/B 1.51× · Pricier than median
P/S (TTM) 8.98× · Pricier than 75% of peers
P/FCF 16.2× · Pricier than 75% of peers
EV/EBITDA 87.3× · Pricier than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 23
FUTURE 100 · sector 0
PAST 23 · sector 31
HEALTH 59 · sector 71
DIVIDEND 0 · sector 48

VALUE 0: the price sits above our fair-value range.

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

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Utilities - Independent Power Producers stocks, each showing price versus our Fair Value estimate (as of Jul 11, 2026).

Stock Price Fair Value vs Fair Value
Constellation Energy Corporation CEG $257.57 $89.08 -65%
Vistra Corp VST $158.86 $47.59 -70%
Adani Power Limited ADANIPOWER ₹218.45 ₹75.57 -65%
CGN Power Co 003816 ¥3.88 ¥3.13 -19%
NRG Energy, Inc NRG $137.90 $56.02 -59%
Gulf Development Public Company GULF 67.50 THB 40.44 THB -40%
Adani Energy Solutions Limited ADANIENSOL ₹1,730 ₹342.02 -80%
Talen Energy Corporation TLN $372.37 $44.67 -88%
Datang International Power Generation Co 601991 ¥5.80 ¥4.95 -15%
Power Assets Holdings 0006 HK$58.45 HK$31.90 -45%

Compare OPC Energy Ltd with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Utilities stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is OPC Energy Ltd (OPCE) overvalued or undervalued?
As of Jul 11, 2026, our model estimates a fair value of 15.94 ILA versus a price of 96.59 ILA, about −83% (overvalued).
What is the fair value of OPCE?
Our model-based fair value for OPC Energy Ltd is 15.94 ILA (as of Jul 11, 2026), built from audited fundamentals. The current price is 96.59 ILA.
What is the quality score of OPCE?
OPC Energy Ltd has a Quality Score of 45/100. It combines two groups: business quality (profitability, growth, cash flow, balance-sheet strength) and market factors (price momentum, distance to the 52-week high, volatility). Both subtotals are shown separately in the detail view.
What is the revenue of OPC Energy Ltd (OPCE)?
OPC Energy Ltd reported trailing-twelve-month revenue of about 1.1B ILS (latest available figure, as of Jul 11, 2026).
What is the net profit margin of OPCE?
The net profit margin of OPC Energy Ltd is about 9.6%, meaning it keeps roughly 9.6% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track OPC Energy Ltd and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.