What is OPENLANE, Inc. worth?
With the base-case assumptions below, a discounted cash flow model on OPENLANE, Inc.'s reported free cash flow gives $66.51 per share. The share price was $35.23 on November 10, 2026, 47% 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 | 3.0% | 10.0% | $39.78 | +13% |
| Base | 8.0% | 9.0% | $66.51 | +89% |
| Bull | 13.0% | 8.0% | $116.40 | +230% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $86.00 | $91.97 | $99.28 | $108.41 | $120.16 |
| 8.0% | $71.43 | $75.31 | $79.89 | $85.39 | $92.11 |
| 9.0% | $60.80 | $63.45 | $66.51 | $70.08 | $74.30 |
| 10.0% | $52.71 | $54.60 | $56.74 | $59.18 | $61.99 |
| 11.0% | $46.36 | $47.74 | $49.29 | $51.03 | $52.99 |
Where the presets come from
Base: years 1 to 5 grow at OPENLANE, Inc.'s revenue growth rate over the last 5 fiscal years (7.8% 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