investorscraft@gmail.com

Intrinsic ValueElevate Credit, Inc. (0XWD.L)

Previous Close£1.79
Intrinsic Value
Upside potential
Previous Close
£1.79

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Elevate Credit, Inc. operates in the non-prime consumer credit market, offering tailored online financial solutions to underserved borrowers in the U.S. The company’s core products include Rise (installment loans), Elastic (lines of credit), and Today Card (credit cards), which cater to individuals with limited access to traditional banking. By leveraging digital platforms, Elevate provides faster approvals and flexible repayment terms, differentiating itself from conventional lenders. The non-prime lending sector is highly competitive, with regulatory scrutiny and economic sensitivity influencing growth. Elevate’s niche focus on subprime borrowers positions it as a specialized player, though it faces challenges from fintech disruptors and traditional financial institutions expanding into digital lending. Its ability to manage credit risk while maintaining customer acquisition efficiency is critical to sustaining its market position.

Revenue Profitability And Efficiency

In FY 2022, Elevate reported revenue of $21.9 million but posted a net loss of $37.4 million, reflecting challenges in cost management and credit risk. The diluted EPS of -$0.36 underscores profitability pressures. However, operating cash flow of $9.3 million suggests some operational efficiency, though the absence of capital expenditures indicates limited reinvestment in growth initiatives.

Earnings Power And Capital Efficiency

Elevate’s negative net income and EPS highlight earnings weakness, likely driven by high loan loss provisions or elevated operating expenses. The lack of total debt is a positive, but minimal cash reserves ($104,722) raise concerns about liquidity. The company’s ability to generate operating cash flow despite losses suggests partial resilience in core lending operations.

Balance Sheet And Financial Health

Elevate’s balance sheet shows no debt, which reduces financial risk, but its cash position is negligible, limiting flexibility. The absence of capital expenditures implies a conservative approach to growth, though it may also reflect constrained resources. The company’s financial health appears fragile, given the net loss and thin liquidity buffer.

Growth Trends And Dividend Policy

Elevate’s revenue decline and net losses signal stagnation or contraction. The dividend payout of $0.285 per share is surprising given the financial strain, possibly aimed at retaining investor confidence. Without clear growth drivers or profitability improvements, sustaining dividends may prove challenging.

Valuation And Market Expectations

With a market cap of $56.2 million and a beta of 2.07, Elevate is viewed as a high-risk, volatile investment. The negative earnings and thin cash reserves likely weigh on valuation, reflecting skepticism about its turnaround potential. Investors may demand clearer profitability pathways before assigning higher multiples.

Strategic Advantages And Outlook

Elevate’s digital-first model and focus on non-prime borrowers offer niche advantages, but profitability remains elusive. Regulatory hurdles and economic downturns could exacerbate risks. The outlook hinges on improving credit underwriting and cost efficiency, though near-term challenges persist.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount