Company Valuation: Upstart Holdings, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 12,400 1,082 3,475 5,617 4,254 2,919 - -
Change - -91.27% 221.08% 61.62% -24.26% -31.38% - -
Enterprise Value (EV) 1 12,109 1,646 4,147 6,043 5,026 4,161 3,918 3,528
Change - -86.4% 151.91% 45.7% -16.82% -17.22% -5.84% -9.95%
P/E Ratio 106x -10.1x -14.2x -42.8x 97.2x 31.6x 16.5x 9.72x
PBR 15.7x 1.6x 5.39x 9.09x 5.37x 3.27x 2.44x 1.82x
PEG - 0x -0x 0.9x -1x 0x 0.2x 0.1x
Capitalization / Revenue 14.6x 1.28x 6.77x 8.82x 4.08x 2.06x 1.57x 1.25x
EV / Revenue 14.3x 1.95x 8.08x 9.49x 4.82x 2.94x 2.11x 1.51x
EV / EBITDA 52.2x 44.3x -241x 570x 21.8x 14x 8.92x 6x
EV / EBIT 86x -14.5x -16.2x -35x 118x 39x 17x 9.53x
EV / FCF 79x -2.36x -25.6x 32.6x -33.9x 14.1x 21.1x 8.95x
FCF Yield 1.27% -42.4% -3.91% 3.07% -2.95% 7.11% 4.73% 11.2%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 1.43 -1.31 -2.87 -1.44 0.45 0.9651 1.85 3.139
Distribution rate - - - - - - - -
Net sales 1 848.6 842.4 513.6 636.5 1,044 1,415 1,856 2,341
EBITDA 1 231.9 37.16 -17.22 10.59 230.5 297.4 439.2 588.1
EBIT 1 140.9 -113.9 -256.5 -172.9 42.63 106.6 230.4 370.3
Net income 1 135.4 -108.7 -240.1 -128.6 53.6 109.5 221 361.9
Net Debt 1 -291.2 564 672 425.9 772.1 1,242 998.7 608.9
Reference price 2 151.30 13.22 40.86 61.57 43.73 30.50 30.50 30.50
Nbr of stocks (in thousands) 81,957 81,877 85,057 91,228 97,286 95,712 - -
Announcement Date 2/15/22 2/14/23 2/13/24 2/11/25 2/10/26 - - -
1USD in Million2USD
Estimates

P/E Ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
31.6x2.94x13.99x-.--% 2.92B
8.75x1.78x1.99x2.72% 13.6B
9.22x2.26x33.97x5.51% 10.67B
10.6x - - - 5.73B
10.81x - - 4.84% 5.72B
9.66x2.72x - - 1.4B
11.73x - - 0.47% 1.36B
7.81x3.61x - 5.73% 724M
Average 12.52x 2.66x 16.65x 3.21% 5.27B
Weighted average by Cap. 11.09x 2.16x 15.83x 3.67%

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

  1. Stock Market
  2. Stocks
  3. UPST Stock
  4. Valuation Upstart Holdings, Inc.
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!