investorscraft@gmail.com

Intrinsic ValueloanDepot, Inc. (LDI)

Previous Close$2.18
Intrinsic Value
Upside potential
Previous Close
$2.18

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

loanDepot, Inc. operates as a non-bank mortgage originator and servicer in the U.S. residential lending market. The company generates revenue primarily through loan origination fees, gain-on-sale margins, and loan servicing income. Its digital-first platform streamlines the mortgage process, targeting both purchase and refinance borrowers. loanDepot competes in a highly fragmented industry dominated by large banks and specialized lenders, differentiating itself through technology-driven efficiency and a diversified product suite including conventional, FHA, VA, and jumbo loans. The company’s market position is bolstered by its direct-to-consumer approach, which reduces reliance on third-party brokers. However, it faces cyclical risks tied to interest rate fluctuations and housing demand. loanDepot’s ability to scale operations while maintaining cost discipline remains critical in an environment where margin compression is common. The firm’s servicing portfolio provides recurring revenue but also exposes it to prepayment and default risks. Strategic focus areas include expanding purchase-market share and optimizing its hybrid retail/wholesale model to navigate competitive and macroeconomic pressures.

Revenue Profitability And Efficiency

loanDepot reported revenue of $1.06 billion for the period, with a net loss of $98.3 million, reflecting challenges in mortgage origination margins amid rising rates. The diluted EPS of -$0.53 underscores profitability pressures, while negative operating cash flow of $865.4 million highlights significant working capital outflows. Capital expenditures were modest at $26.4 million, suggesting restrained investment amid market headwinds.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by cyclical industry dynamics, with net losses indicating subdued capital efficiency. Negative operating cash flow exacerbates liquidity concerns, though the absence of dividends preserves capital for debt servicing and operational needs. Loan production volume and gain-on-sale margins will be key determinants of future earnings recovery.

Balance Sheet And Financial Health

loanDepot’s balance sheet shows $421.6 million in cash against $4.36 billion of total debt, signaling elevated leverage. The debt burden may limit financial flexibility, particularly if interest expenses rise or origination volumes decline further. Servicing rights and retained mortgage assets provide collateral but are sensitive to housing market conditions.

Growth Trends And Dividend Policy

Growth is challenged by the mortgage rate environment, with refinancing activity particularly subdued. The company has no dividend policy, prioritizing liquidity retention. Future growth hinges on market share gains in purchase mortgages and potential consolidation opportunities in a fragmented industry.

Valuation And Market Expectations

The market likely prices loanDepot at a discount to book value, reflecting earnings volatility and sector-wide compression. Investor sentiment remains cautious given macroeconomic uncertainties and the firm’s leveraged position. Valuation multiples may improve if rate stability boosts origination volumes or cost-cutting measures gain traction.

Strategic Advantages And Outlook

loanDepot’s tech-enabled platform and direct origination model offer scalability advantages, but execution risks persist. The outlook depends on housing demand stabilization and operational efficiency gains. Strategic partnerships or servicing portfolio growth could provide upside, though near-term challenges dominate.

Sources

Company filings (10-K, 10-Q), investor presentations

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