investorscraft@gmail.com

Intrinsic ValueLendingClub Corporation (LC)

Previous Close$16.91
Intrinsic Value
Upside potential
Previous Close
$16.91

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

LendingClub Corporation operates as a digital marketplace bank, primarily facilitating personal loans through its online platform. The company connects borrowers with investors, leveraging data-driven underwriting to offer competitive rates while managing credit risk. Its core revenue model includes loan origination fees, servicing income, and interest income from held loans. LendingClub operates in the fintech sector, competing with traditional banks and peer-to-peer lenders by emphasizing transparency, efficiency, and digital convenience. The company has carved a niche in prime and near-prime consumer lending, targeting borrowers seeking debt consolidation or credit refinancing. Its proprietary technology and data analytics provide a competitive edge in risk assessment and customer acquisition. While the fintech lending space is crowded, LendingClub’s hybrid approach—combining marketplace lending with a banking charter—distinguishes it from pure-play peers. The company’s ability to scale efficiently and maintain credit quality remains critical to its long-term market positioning.

Revenue Profitability And Efficiency

In FY 2024, LendingClub reported revenue of $253 million, with net income of $51.3 million, reflecting a diluted EPS of $0.45. Operating cash flow was negative at -$2.63 billion, largely due to loan originations and portfolio management activities. Capital expenditures totaled -$54.3 million, indicating moderate investment in technology and infrastructure. The company’s profitability metrics suggest disciplined cost management despite a challenging interest rate environment.

Earnings Power And Capital Efficiency

LendingClub’s earnings power is driven by its ability to originate high-quality loans at scale while maintaining competitive margins. The company’s capital efficiency is underscored by its net income margin of approximately 20.3%, though negative operating cash flow highlights the capital-intensive nature of its lending operations. Its asset-light marketplace model helps mitigate balance sheet risk, but earnings remain sensitive to credit performance and macroeconomic conditions.

Balance Sheet And Financial Health

The company maintains a strong liquidity position, with cash and equivalents of $954 million as of FY 2024. Total debt is relatively low at $28.5 million, reflecting a conservative leverage profile. The balance sheet is supported by a diversified loan portfolio, though the negative operating cash flow warrants monitoring, particularly in relation to loan funding and investor demand.

Growth Trends And Dividend Policy

LendingClub has not issued dividends, reinvesting cash flows into growth initiatives. The company’s focus remains on expanding its loan origination volume and optimizing its platform efficiency. Growth trends will depend on borrower demand, investor appetite, and macroeconomic stability, particularly in consumer credit markets. The absence of a dividend aligns with its strategy to prioritize scalable, tech-driven expansion.

Valuation And Market Expectations

The market appears to price LendingClub based on its ability to sustain loan growth and credit quality. With a diluted EPS of $0.45, valuation multiples reflect cautious optimism about its hybrid banking model. Investor sentiment is likely tempered by broader fintech sector volatility and interest rate uncertainty, though the company’s niche positioning offers long-term potential.

Strategic Advantages And Outlook

LendingClub’s strategic advantages include its data-driven underwriting, scalable platform, and regulatory flexibility as a digital bank. The outlook hinges on its ability to navigate economic cycles while maintaining credit discipline. Success will depend on leveraging technology to reduce acquisition costs and expanding its addressable market without compromising risk standards. Macroeconomic headwinds remain a key monitorable for future performance.

Sources

10-K filings, company investor relations

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