Valuation Open Lending Corporation

Equities

Market Closed - Nasdaq Other stock markets 04:00:00 2025-07-09 pm EDT			5-day change	1st Jan Change
2.520 ^USD	+3.70%		+13.00%	-57.79%

Jun. 30	Open Lending Corporation Appoints Jessica Buss as Interim Principal Accounting Officer and Interim Principal Financial Officer, Effective June 29, 2025	CI
Jun. 30	Open Lending Corporation Announces Termination of Charles Jehl as Interim Chief Financial Officer Changes, Effective June 29, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	4,433	2,837	852.5	1,019	712.5	301.9	-	-
Change	-	-36.01%	-69.95%	19.54%	-30.08%	-57.63%	-	-
Enterprise Value (EV) ¹	4,487	2,867	795.5	916.5	609.1	198.5	177.9	301.9
Change	-	-36.11%	-72.25%	15.21%	-33.54%	-67.42%	-10.38%	69.72%
P/E ratio	-32.1x	19.4x	12.7x	47.3x	-5.28x	49x	18.2x	-252x
PBR	167x	17.8x	3.92x	4.92x	9.8x	3.65x	3x	-
PEG	-	-0x	-0.2x	-0.7x	0x	-0x	0x	2x
Capitalization / Revenue	40.7x	13.2x	4.75x	8.68x	29.7x	3.09x	2.68x	3.05x
EV / Revenue	41.2x	13.3x	4.43x	7.8x	25.4x	2.03x	1.58x	3.05x
EV / EBITDA	64.5x	18.5x	7.52x	18.3x	-14.2x	7.66x	4.56x	15.1x
EV / EBIT	79.1x	19.1x	8.15x	31.5x	-9.32x	28.1x	9.14x	75.5x
EV / FCF	191x	-	7.45x	-	-	25.4x	6.24x	-
FCF Yield	0.52%	-	13.4%	-	-	3.93%	16%	-
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-1.09	1.16	0.53	0.18	-1.13	0.0514	0.1383	-0.01
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	108.9	215.7	179.6	117.5	24.02	97.68	112.6	99.1
EBITDA ¹	69.53	155	105.7	50.17	-42.94	25.9	38.98	20.04
EBIT ¹	56.72	150.3	97.62	29.08	-65.38	7.056	19.45	4
Net income ¹	-97.56	146.1	66.62	22.07	-135	5.684	16.18	-1.381
Net Debt ¹	53.6	29.81	-57.02	-102.6	-103.4	-103.4	-124	-
Reference price ²	34.960	22.480	6.750	8.510	5.970	2.520	2.520	2.520
Nbr of stocks (in thousands)	126,803	126,190	126,300	119,754	119,350	119,786	-	-
Announcement Date	3/9/21	2/24/22	2/23/23	2/27/24	3/31/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
OPEN LENDING CORPORATION	49x	2.03x	7.66x	-	302M
EXPERIAN PLC	33.25x	6.31x	17.74x	1.3%	48.12B
MORNINGSTAR, INC.	37.5x	5.22x	17.76x	0.64%	12.67B
DONNELLEY FINANCIAL SOLUTIONS, INC.	18.85x	-	-	-	1.79B
Average	34.65x	4.52x	14.39x	0.97%	15.72B
Weighted average by Cap.	33.77x	6.06x	17.69x	1.16%