What is Enova International, Inc. worth?
With the base-case assumptions below, a discounted cash flow model on Enova International, Inc.'s reported free cash flow gives $1,989.70 per share. The share price was $169.89 on November 10, 2026, 91% below that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | 10.0% | 10.0% | $1,131.69 | +566% |
| Base | 15.0% | 9.0% | $1,989.70 | +1,071% |
| Bull | 20.0% | 8.0% | $3,587.33 | +2,012% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $2,639.30 | $2,841.86 | $3,089.42 | $3,398.87 | $3,796.74 |
| 8.0% | $2,151.31 | $2,282.67 | $2,437.90 | $2,624.19 | $2,851.87 |
| 9.0% | $1,796.26 | $1,886.07 | $1,989.70 | $2,110.59 | $2,253.47 |
| 10.0% | $1,527.03 | $1,590.90 | $1,663.28 | $1,746.01 | $1,841.46 |
| 11.0% | $1,316.38 | $1,363.20 | $1,415.53 | $1,474.40 | $1,541.12 |
Where the presets come from
Base: years 1 to 5 grow at Enova International, Inc.'s revenue growth rate over the last 5 fiscal years (23.8% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions