Company Valuation: Open Lending Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2027
Market Cap 1 2,837 852.5 1,019 712.5 183.2 371.5
Change - -69.95% 19.54% -30.08% -74.29% -
Enterprise Value (EV) 2,867 795.5 916.5 609.1 91.35 371.5
Change - -72.25% 15.21% -33.54% -85% -
P/E 19.4x 12.7x 47.3x -5.28x -38.8x -
PBR 17.8x 3.92x 4.92x 9.8x 2.65x -
PEG - -0.2x -0.7x 0x 0.4x -
Capitalization / Revenue 13.2x 4.75x 8.68x 29.7x 1.97x 3.35x
EV / Revenue 0x 0x 0x 0x 0x 3.35x
EV / EBITDA 0x 0x 0x -0x 0x 11.6x
EV / EBIT 0x 0x 0x -0x -0x 28.3x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 1.16 0.53 0.18 -1.13 -0.04 -
Distribution rate - - - - - -
Net sales 1 215.7 179.6 117.5 24.02 93.22 111
EBITDA 1 155 105.7 50.17 -42.94 15.63 32
EBIT 1 150.3 97.62 29.08 -65.38 -5.006 13.13
Net income 1 146.1 66.62 22.07 -135 -4.236 13.34
Net Debt 29.81 -57.02 -102.6 -103.4 -91.85 -
Reference price 2 22.480 6.750 8.510 5.970 1.550 3.140
Nbr of stocks (in thousands) 126,190 126,300 119,754 119,350 118,189 118,322
Announcement Date 2/24/22 2/23/23 2/27/24 3/31/25 3/12/26 -
1USD in Million2
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 372M
27.95x9.9x18.8x0.86% 131B
29.63x10.79x20.31x0.86% 83.53B
31.87x7.06x18.01x2.1% 52.92B
31.13x14.3x23.32x1.31% 44.16B
21.33x4.3x11.9x1.98% 33.93B
16.69x3.69x11.05x3.12% 21.58B
27.34x3.88x12.14x1.25% 20.89B
19.69x2.93x12.05x2.39% 20.45B
22.06x5.19x12.95x3.01% 17.49B
Average 25.30x 6.89x 15.61x 1.88% 42.6B
Weighted average by Cap. 27.33x 8.59x 17.63x 1.45%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Open Lending Corporation

Historical PBR trend

Valuation ratios - PBR - Open Lending Corporation

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Open Lending Corporation

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Open Lending Corporation

  1. Stock Market
  2. Stocks
  3. LPRO Stock
  4. Valuation Open Lending Corporation