COMP <GO>
OPAL vs CLNE // EV/EBITDA & P/E VALUATION
OPAL Fuels Inc. (Class A) (NASDAQ) VS. Clean Energy Fuels Corp. (NASDAQ) • 15-METRIC TALLY: OPAL 4
— CLNE 4
■ METRIC PARITY
LAST: $1.63 (+5.84%) • MKT CAP: $284.7M
valuation
3.9x
LAST: $1.49 (+4.20%) • MKT CAP: $328.5M
valuation
—
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (OPAL VS. CLNE)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | OPAL | CLNE | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | — | — | — | TIE | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | 41.10% | -20.00% | +61.10 | OPAL | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | 3.9x | — | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | -12.03% | 18.22% | -30.25 | CLNE | /fcf-yield <GO> |
| Operating Margin | 2.30% | -37.60% | +39.90 | OPAL | /operating-margins <GO> |
| Net Profit Margin | — | -52.30% | — | TIE | /net-margins <GO> |
| Revenue Growth (YoY) | 12.30% | 2.20% | +10.10 | OPAL | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 0.00% | 0.00% | 0.00 | TIE | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | 0.76 | 0.20 | +0.56 | OPAL | /balance-sheet <GO> |
| Piotroski F-Score Quality | 3/9 | 5/9 | -2.00 | CLNE | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 37.1 | 45.2 | -8.03 | CLNE | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | — | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | — | — | — | TIE | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $284.7M | $328.5M | -$43.7M | CLNE | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | OPAL REV | CLNE REV | OPAL GROSS % | CLNE GROSS % | OPAL FCF | CLNE FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $326.7M | $424.8M | — | — | -$34.2M | $59.9M |
| FY 2024 | $290.9M | $415.9M | — | — | -$95.9M | -$418.0K |
| FY 2023 | $251.1M | $425.2M | — | — | $38.3M | $43.8M |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
OPAL // BETA —
CLNE // BETA —