LPRO Hawk EV/Adjusted EBITDA Valuation

Open Lending Corporation (LPRO)
As of 2026-06-15
USD
Updated Jun 20, 2026
Download Excel

LPRO Hawk EV/Adjusted EBITDA Valuation

as of 2026-06-15

Fair value / share
$2.60
Upside / downside vs current price
20.7%

Balance sheet

$173.3
$7.5
$75.4

Market inputs

$2.155
117.778

Operating forecast

$27.0

Valuation multiple

8

Sources

  1. Open Lending Q1 2026 earnings release reported $20.5M Q1 revenue, $2.0M Q1 adjusted EBITDA, FY2026 certified loan guidance of 100,000-110,000, FY2026 adjusted EBITDA guidance of $25M-$29M, $173.3M cash, $7.5M current debt, $75.4M long-term debt, and 117.8M diluted shares. — storage.googleapis.com
  2. Q1 2026 10-Q KPI table showed 21,064 certified loans, $538 average program fees per certified loan, and $363 average profit share revenue per certified loan. — modeledge.ai
  3. FY2025 10-K KPI table showed 97,348 certified loans, $558 average program fees per certified loan, $298 average profit share revenue per certified loan, and 450 active lenders. — modeledge.ai
  4. Model method: value LPRO using FY2026E adjusted EBITDA because management gives explicit EBITDA guidance and recent GAAP earnings/free cash flow are distorted by profit-share estimate volatility and balance-sheet cash/debt movements. — modeledge.ai

Built with Modeledge MCP

Connect Claude or any MCP agent to research SEC filings and earnings calls, and produce a living financial model like this one.

Connect your agent