LendingClub Intrinsic
Value
As of 2024-12-11, the Intrinsic Value of LendingClub Corp (LC) is
11.51 USD. This LendingClub valuation is based on the model Peter Lynch Fair Value.
With the current market price of 15.40 USD, the upside of LendingClub Corp is
-25.24%.
11.51 USD
Intrinsic Value
LendingClub Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(70.24) - (4.85) |
(66.21) |
-530.0% |
| DCF (Growth 10y) |
(69.54) - 1.72 |
(65.05) |
-522.4% |
| DCF (EBITDA 5y) |
(67.71) - (61.01) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(68.28) - (57.51) |
(1,234.50) |
-123450.0% |
| Fair Value |
11.51 - 11.51 |
11.51 |
-25.24% |
| P/E |
3.06 - 4.13 |
3.64 |
-76.4% |
| EV/EBITDA |
(69.28) - (64.41) |
(66.86) |
-534.1% |
| EPV |
(56.65) - (17.04) |
(36.84) |
-339.2% |
| DDM - Stable |
4.10 - 18.20 |
11.15 |
-27.6% |
| DDM - Multi |
8.05 - 28.41 |
12.62 |
-18.0% |
LendingClub Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,730.96 |
| Beta |
1.07 |
| Outstanding shares (mil) |
112.40 |
| Enterprise Value (mil) |
10,176.32 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.07% |
| Cost of Debt |
14.83% |
| WACC |
12.54% |