FMP
Open Lending Corporation
LPRO
NASDAQ
Open Lending Corporation provides lending enablement and risk analytics solutions to credit unions, regional banks, and non-bank auto finance companies and captive finance companies of original equipment manufacturers in the United States. It offers Lenders Protection Program (LPP), which is a Software as a Service platform that facilitates loan decision making and automated underwriting by third-party lenders and the issuance of credit default insurance through third-party insurance providers. The company's LPP products include loan analytics, risk-based loan pricing, risk modeling, and automated decision technology for automotive lenders. Open Lending Corporation was founded in 2000 and is based in Austin, Texas.
1.31 USD
-0.03 (-2.29%)
Free Cash Flow
Year
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
Revenue
108.89M
215.66M
179.59M
117.46M
24.02M
22.05M
20.24M
18.58M
17.06M
15.66M
Revenue %
-
98.04
-16.72
-34.6
-79.55
-8.21
-8.21
-8.21
-8.21
Operating Cash Flow
24.64M
95.16M
107.43M
82.66M
17.6M
11.92M
10.94M
10.04M
9.22M
8.46M
Operating Cash Flow %
22.63
44.12
59.82
70.37
73.25
54.04
54.04
54.04
54.04
Cap Ex
-1.2M
-1.99M
-624k
-2.18M
-165k
-216.48k
-198.72k
-182.41k
-167.45k
-153.71k
Cap Ex %
-1.1
-0.92
-0.35
-1.85
-0.69
-0.98
-0.98
-0.98
-0.98
Free Cash Flow
23.44M
93.17M
106.81M
80.48M
17.43M
11.7M
10.74M
9.86M
9.05M
8.31M
Weighted Average Cost Of Capital
Price
1.31
Beta
Diluted Shares Outstanding
119.18M
Costof Debt
105.05
Tax Rate
After Tax Cost Of Debt
105.05
Risk Free Rate
Market Risk Premium
Cost Of Equity
Total Debt
10.77M
Total Equity
156.13M
Total Capital
166.9M
Debt Weighting
6.45
Equity Weighting
93.55
Wacc
17.36
Build Up Free Cash Flow
Year
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
Revenue
108.89M
215.66M
179.59M
117.46M
24.02M
22.05M
20.24M
18.58M
17.06M
15.66M
Operating Cash Flow
24.64M
95.16M
107.43M
82.66M
17.6M
11.92M
10.94M
10.04M
9.22M
8.46M
Cap Ex
-1.2M
-1.99M
-624k
-2.18M
-165k
-216.48k
-198.72k
-182.41k
-167.45k
-153.71k
Free Cash Flow
23.44M
93.17M
106.81M
80.48M
17.43M
11.7M
10.74M
9.86M
9.05M
8.31M
Wacc
17.36
17.36
17.36
17.36
17.36
Pv Lfcf
9.97M
7.8M
6.1M
4.77M
3.73M
Sum Pv Lfcf
32.37M
Terminal Value
Growth In Perpetuity Method
Long Term Growth Rate
Wacc
17.36
Free Cash Flow T1
8.47M
Terminal Value
55.16M
Present Terminal Value
24.77M
Intrinsic Value
Enterprise Value
57.14M
Net Debt
-232.39M
Equity Value
289.53M
Diluted Shares Outstanding
119.18M
Equity Value Per Share
2.43
Projected DCF
2.43 0.461%
