|
Real-time Estimate
Cboe BZX
13:56:38 2026-11-12 EST
|
5-day change | 1st Jan Change | ||
| 34.79 USD | -0.71% |
|
-2.30% | +16.96% |
| 10:16am | Openlane Insider Sold Shares Worth $281,840, According to a Recent SEC Filing | MT |
| 10:16am | Openlane Insider Sold Shares Worth $1,407,314, According to a Recent SEC Filing | MT |
Company Valuation: OPENLANE, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,892 | 1,421 | 1,600 | 2,120 | 3,165 | 4,254 | - | - |
| Change | - | -24.9% | 12.56% | 32.51% | 49.28% | 34.44% | - | - |
| Enterprise Value (EV) 1 | 3,568 | 1,690 | 1,863 | 2,199 | 3,559 | 4,405 | 4,364 | 4,205 |
| Change | - | -52.65% | 10.28% | 18.03% | 61.81% | 23.79% | -0.93% | -3.65% |
| P/E | 97.6x | 10x | -8.14x | 44.1x | -31x | 26.7x | 21.7x | 14.4x |
| PBR | 1.25x | 0.94x | 1.17x | - | - | - | - | - |
| PEG | - | 0x | 0x | -0x | 0x | -0x | 0.9x | 0.3x |
| Capitalization / Revenue | 0.84x | 0.94x | 0.97x | 1.19x | 1.64x | 1.94x | 1.79x | 1.63x |
| EV / Revenue | 1.58x | 1.11x | 1.13x | 1.23x | 1.84x | 2.01x | 1.83x | 1.61x |
| EV / EBITDA | 8.22x | 7.31x | 6.85x | 7.5x | 10.7x | 11.1x | 9.95x | 8.38x |
| EV / EBIT | 16.9x | 9.73x | 7.59x | 12.1x | 18.1x | 16.6x | 14.7x | 12x |
| EV / FCF | 11.7x | -3.27x | 10.2x | 9.23x | 10.6x | 9.41x | 9.74x | 8.48x |
| FCF Yield | 8.54% | -30.5% | 9.84% | 10.8% | 9.46% | 10.6% | 10.3% | 11.8% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 0.16 | 1.3 | -1.82 | 0.45 | -0.96 | 1.313 | 1.613 | 2.43 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 2,252 | 1,519 | 1,645 | 1,788 | 1,934 | 2,190 | 2,378 | 2,608 |
| EBITDA 1 | 434.2 | 231.2 | 272 | 293.4 | 332.6 | 395.5 | 438.6 | 501.6 |
| EBIT 1 | 210.6 | 173.7 | 245.6 | 182.2 | 196.6 | 266.1 | 297.2 | 349.4 |
| Net income 1 | 66.5 | 241.2 | -154.1 | 109.9 | -103.1 | 170.3 | 200.1 | 249.9 |
| Net Debt 1 | 1,676 | 268.3 | 263.5 | 79.5 | 394.1 | 150.9 | 109.8 | -49.67 |
| Reference price 2 | 15.62 | 13.05 | 14.81 | 19.84 | 29.78 | 35.04 | 35.04 | 35.04 |
| Nbr of stocks (in thousands) | 121,154 | 108,908 | 108,018 | 106,844 | 106,263 | 121,414 | - | - |
| Announcement Date | 2/16/22 | 2/21/23 | 2/20/24 | 2/19/25 | 2/18/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 26.68x | 2.01x | 11.14x | -.--% | 4.25B | |
| 27.28x | 4.19x | 18.47x | -.--% | 72.62B | |
| 45.48x | 1.87x | 18.8x | -.--% | 53.39B | |
| 19.12x | 2.81x | 12.83x | -.--% | 52.11B | |
| 16.24x | 0.5x | 11.59x | 2.7% | 14.07B | |
| 16.68x | 1.41x | 18.08x | 1.22% | 10.24B | |
| 16.69x | 0.34x | 9.1x | - | 7.65B | |
| 8.57x | 0.43x | 9.94x | 0.83% | 6.75B | |
| 8.82x | 0.5x | 8.92x | -.--% | 5.99B | |
| Average | 20.62x | 1.56x | 13.21x | 0.59% | 25B | |
| Weighted average by Cap. | 27.11x | 2.59x | 15.85x | 0.26% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- OPLN Stock
- Valuation OPENLANE, Inc.
Select your edition
All financial news and data tailored to specific country editions
