/
DCF Valuation
Base-case fair value
$106.61
Intrinsic $142.15 · 25% MOS
Current price: $37.22
Base-case summary
Our base-case DCF for OPENLANE, Inc. (OPLN) projects 10 years of free cash flow growth at 17.0% for years 1–5 and 8.5% for years 6–10, anchored to 17.0% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $372M in trailing free cash flow, this produces an intrinsic value of $142.15 per share. A 25% safety margin gives a fair value of $106.61, suggesting the stock is currently 186% undervalued against the $37.22 market price.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$372M
Cash & equivalents
$180M
Total debt
$607M
Shares outstanding
108M