investorscraft@gmail.com

Intrinsic ValueCredit Acceptance Corporation (CACC)

Previous Close$474.44
Intrinsic Value
Upside potential
Previous Close
$474.44

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Credit Acceptance Corporation operates in the specialty finance sector, providing indirect auto loans to consumers with subprime credit through a network of dealership partners. The company’s revenue model hinges on purchasing installment contracts from dealers, securitizing these loans, and earning fees from servicing the portfolio. Unlike traditional lenders, CACC does not rely on interest income alone but profits from dealer fees and the performance of its loan portfolio. The firm occupies a niche in the subprime auto financing market, leveraging its proprietary credit scoring technology to mitigate risk while enabling dealerships to expand their customer base. Its market position is reinforced by long-standing dealer relationships and a focus on underserved borrowers, though it faces regulatory scrutiny and competition from fintech disruptors. The company’s asset-light approach and data-driven underwriting differentiate it from conventional auto lenders, though its growth is tethered to economic conditions and credit cycles.

Revenue Profitability And Efficiency

Credit Acceptance reported revenue of $2.13 billion for FY 2024, with net income of $247.9 million, reflecting a net margin of approximately 11.6%. Diluted EPS stood at $19.88, supported by robust operating cash flow of $1.14 billion. Capital expenditures were minimal at $1.8 million, underscoring the asset-light nature of the business. The company’s efficiency metrics highlight its focus on scalable, high-margin servicing operations.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by its ability to generate consistent cash flows from loan servicing and securitization activities. With a capital-efficient model, CACC reinvests minimally in physical assets, directing resources toward portfolio growth and technology. The diluted EPS of $19.88 demonstrates strong returns on equity, though leverage from its $6.35 billion debt load amplifies risk in volatile credit environments.

Balance Sheet And Financial Health

CACC maintains $845 million in cash and equivalents against total debt of $6.35 billion, indicating a leveraged but liquid position. The debt load is primarily tied to funding loan originations, with securitization structures mitigating refinancing risks. The absence of dividends suggests a focus on retaining capital for portfolio expansion and debt management, though the high leverage warrants monitoring in economic downturns.

Growth Trends And Dividend Policy

Growth is tied to the expansion of its dealer network and loan portfolio, with operating cash flow supporting reinvestment. The company does not pay dividends, opting to allocate earnings toward debt reduction and organic growth. Trends in subprime auto loan performance and regulatory changes will influence future scalability, particularly in a rising interest rate environment.

Valuation And Market Expectations

The market likely prices CACC based on its cash flow generation and niche positioning, though regulatory and credit risks temper multiples. The absence of dividends may limit appeal to income-focused investors, but the stock could attract those betting on sustained subprime demand and efficient capital deployment.

Strategic Advantages And Outlook

CACC’s strategic advantages include its proprietary underwriting technology and entrenched dealer relationships, which create barriers to entry. However, the outlook is mixed, with opportunities in underserved markets offset by macroeconomic headwinds and regulatory pressures. The company’s ability to adapt to evolving credit conditions will be critical to maintaining its market position.

Sources

10-K filing, company financial statements

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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