Open Lending Corporation (LPRO) DCF Valuation

Open Lending Corporation (LPRO) DCF Valuation
  • ✓ Entièrement Modifiable: Adapté À Vos Besoins Dans Excel Ou Sheets
  • ✓ Conception Professionnelle: Modèles Fiables Et Conformes Aux Normes Du Secteur
  • ✓ Pré-Construits Pour Une Utilisation Rapide Et Efficace
  • ✓ Aucune Expertise N'Est Requise; Facile À Suivre

Open Lending Corporation (LPRO) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Explore Open Lending Corporation's (LPRO) financial potential with our user-friendly DCF Calculator! Enter your assumptions for growth, margins, and expenses to calculate Open Lending Corporation's (LPRO) intrinsic value and enhance your investment approach.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 92.8 108.9 215.7 179.6 117.5 136.3 158.1 183.4 212.7 246.7
Revenue Growth, % 0 17.28 98.04 -16.72 -34.6 16 16 16 16 16
EBITDA 62.9 -77.6 198.7 100.9 41.3 49.0 56.9 66.0 76.6 88.8
EBITDA, % 67.79 -71.28 92.13 56.16 35.16 35.99 35.99 35.99 35.99 35.99
Depreciation .1 1.8 1.7 1.5 1.8 1.3 1.5 1.8 2.1 2.4
Depreciation, % 0.11309 1.62 0.77253 0.83188 1.51 0.97114 0.97114 0.97114 0.97114 0.97114
EBIT 62.8 -79.4 197.0 99.4 39.5 47.7 55.4 64.2 74.5 86.4
EBIT, % 67.68 -72.91 91.36 55.33 33.64 35.02 35.02 35.02 35.02 35.02
Total Cash 7.7 101.5 116.5 204.5 240.2 96.9 112.4 130.4 151.2 175.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 33.5 54.7 78.4 69.9 40.4
Account Receivables, % 36.13 50.27 36.36 38.9 34.36
Inventories 3.8 4.5 5.5 4.1 .0 3.6 4.1 4.8 5.5 6.4
Inventories, % 4.07 4.14 2.57 2.27 0 2.61 2.61 2.61 2.61 2.61
Accounts Payable 1.3 3.4 1.3 .3 .4 1.5 1.8 2.1 2.4 2.8
Accounts Payable, % 1.44 3.16 0.59586 0.16036 0.31926 1.14 1.14 1.14 1.14 1.14
Capital Expenditure -.1 -1.2 -2.0 -.6 -2.2 -1.2 -1.4 -1.6 -1.8 -2.1
Capital Expenditure, % -0.10663 -1.1 -0.92138 -0.34745 -1.85 -0.86561 -0.86561 -0.86561 -0.86561 -0.86561
Tax Rate, % 23.52 23.52 23.52 23.52 23.52 23.52 23.52 23.52 23.52 23.52
EBITAT 62.9 -85.1 150.6 70.8 30.2 40.5 47.0 54.5 63.2 73.3
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 26.9 -104.4 123.4 80.7 63.5 25.2 38.3 44.4 51.5 59.7
WACC, % 9.34 9.34 9.05 8.98 9.05 9.15 9.15 9.15 9.15 9.15
PV UFCF
SUM PV UFCF 164.1
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 61
Terminal Value 852
Present Terminal Value 550
Enterprise Value 714
Net Debt -92
Equity Value 806
Diluted Shares Outstanding, MM 121
Equity Value Per Share 6.63

What You Will Get

  • Real LPRO Financial Data: Pre-filled with Open Lending Corporation’s historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See Open Lending Corporation’s intrinsic value update instantly based on your changes.
  • Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
  • User-Friendly Design: Simple structure and clear instructions for all experience levels.

Key Features

  • Comprehensive Financial Data: Gain access to precise pre-loaded historical figures and future estimates for Open Lending Corporation (LPRO).
  • Adjustable Forecast Parameters: Modify highlighted cells to customize WACC, growth rates, and profit margins.
  • Automated Calculations: Instant updates for DCF, Net Present Value (NPV), and cash flow assessments.
  • User-Friendly Dashboard: Clear and concise charts and summaries to help you interpret your valuation findings.
  • Designed for All Skill Levels: An easy-to-navigate layout tailored for investors, CFOs, and consultants alike.

How It Works

  1. Download the Template: Gain immediate access to the Excel-based LPRO DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
  3. Instant Calculations: The model will automatically refresh to show Open Lending Corporation’s intrinsic value.
  4. Test Scenarios: Experiment with different assumptions to assess potential changes in valuation.
  5. Analyze and Decide: Utilize the outcomes to inform your investment or financial analysis.

Why Choose This Calculator for Open Lending Corporation (LPRO)?

  • User-Friendly Interface: Perfect for both novices and seasoned professionals.
  • Customizable Inputs: Adjust parameters effortlessly to suit your financial analysis.
  • Real-Time Adjustments: Instantly view changes to Open Lending’s valuation as you tweak the inputs.
  • Pre-Loaded Data: Comes with Open Lending’s actual financial information for immediate insights.
  • Relied Upon by Experts: Favored by analysts and investors for making educated decisions.

Who Should Use This Product?

  • Finance Students: Explore lending models and apply them using real-world data related to Open Lending Corporation (LPRO).
  • Academics: Integrate advanced lending strategies into your coursework or research projects.
  • Investors: Validate your investment hypotheses and evaluate the financial performance of Open Lending Corporation (LPRO).
  • Analysts: Enhance your analysis with a user-friendly, customizable financial model tailored for Open Lending Corporation (LPRO).
  • Small Business Owners: Understand the lending landscape by analyzing how companies like Open Lending Corporation (LPRO) operate.

What the Template Contains

  • Preloaded LPRO Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
  • Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
  • Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
  • Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.

No products were found matching.