investorscraft@gmail.com

Intrinsic ValueUpstart Holdings, Inc. (UPST)

Previous Close$39.27
Intrinsic Value
Upside potential
Previous Close
$39.27

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

Upstart Holdings, Inc. operates in the fintech sector, leveraging artificial intelligence and machine learning to transform the credit underwriting process. The company’s core revenue model revolves around its AI-driven lending platform, which connects borrowers with institutional lenders, earning fees for loan origination and servicing. Upstart’s technology aims to improve approval rates and reduce risk for lenders by analyzing non-traditional data points, positioning it as a disruptor in the consumer lending market. The company primarily serves personal loans, auto loans, and small business loans, targeting a broad demographic of borrowers underserved by traditional banks. Its platform’s scalability and efficiency provide a competitive edge, though it faces regulatory and macroeconomic headwinds. Upstart’s market position hinges on its ability to demonstrate superior risk assessment compared to conventional FICO-based models, appealing to both lenders seeking higher yields and borrowers desiring accessibility.

Revenue Profitability And Efficiency

Upstart reported revenue of $628.8 million for FY 2024, reflecting its fee-based model’s scalability. However, the company posted a net loss of $128.6 million, with diluted EPS of -$1.44, indicating ongoing cost pressures despite revenue generation. Operating cash flow was positive at $186.3 million, suggesting effective working capital management, while minimal capital expenditures ($0.8 million) highlight its asset-light structure.

Earnings Power And Capital Efficiency

The company’s negative net income underscores challenges in achieving profitability, though its operating cash flow demonstrates underlying earnings potential. Upstart’s capital efficiency is constrained by high debt levels relative to cash reserves, with total debt at $1.45 billion against $788.4 million in cash. This leverage could limit flexibility in a rising interest rate environment.

Balance Sheet And Financial Health

Upstart’s balance sheet shows $788.4 million in cash and equivalents, providing liquidity but offset by $1.45 billion in total debt. The high debt-to-cash ratio raises concerns about financial resilience, particularly given its unprofitability. Shareholders’ equity is pressured, though the absence of dividends allows reinvestment in growth initiatives.

Growth Trends And Dividend Policy

Revenue growth remains a focus, but profitability trends are negative. The company does not pay dividends, prioritizing platform expansion and technology development. Macroeconomic factors, such as interest rate volatility and credit demand fluctuations, heavily influence its growth trajectory.

Valuation And Market Expectations

Upstart’s valuation reflects its growth potential amid skepticism about near-term profitability. Investors weigh its AI-driven model against execution risks and regulatory scrutiny. Market expectations hinge on its ability to scale sustainably while improving margins.

Strategic Advantages And Outlook

Upstart’s AI-powered underwriting differentiates it in fintech, but macroeconomic and competitive pressures persist. Success depends on expanding lender partnerships, proving credit model resilience, and navigating regulatory landscapes. The outlook remains cautious, balancing innovation with financial discipline.

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