US · KAR
OPENLANE, Inc.
- Sector
- Consumer Cyclical · Auto - Dealerships
- Headquarters
- Carmel, IN 46032
- Website
- corporate.openlane.com
Price · as of 2024-12-31
—
Market cap 2.77B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $37.18 | — |
| Intrinsic Value(DCF) | $8.53 | — |
| Graham-Dodd Method(GD) | $0.03 | — |
| Graham Formula(GF) | $16.84 | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | $4.47 | $26.90 | $8.14 | $0.28 | $6.66 |
| 2011 | $4.79 | $27.54 | $0.00 | $0.18 | $6.35 |
| 2012 | $6.06 | $26.45 | $0.00 | $0.00 | $8.01 |
| 2013 | $9.93 | $28.55 | $0.00 | $0.00 | $8.95 |
| 2014 | $11.91 | $29.36 | $10.22 | $0.00 | $20.02 |
| 2015 | $12.53 | $31.63 | $43.33 | $0.00 | $29.42 |
| 2016 | $15.44 | $34.20 | $121.67 | $0.00 | $43.23 |
| 2017 | $20.02 | $38.23 | $102.97 | $0.00 | $46.56 |
| 2018 | $17.36 | $41.05 | $85.58 | $0.00 | $40.84 |
| 2019 | $18.35 | $30.57 | $0.00 | $0.00 | $0.00 |
| 2020 | $16.33 | $32.18 | $1.16 | $0.00 | $0.00 |
| 2021 | $17.67 | $93.10 | $0.00 | $0.00 | $5.95 |
| 2022 | $13.53 | $33.13 | $0.00 | $4.09 | $0.00 |
| 2023 | $16.03 | $32.17 | $0.00 | $0.00 | $0.00 |
| 2024 | $21.32 | $37.18 | $0.00 | $0.03 | $16.84 |
AI valuation
Our deep-learning model estimates OPENLANE, Inc.'s (KAR) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $37.18
- Current price
- —
- AI upside
- —
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$8.53
— upside
Graham-Dodd
$0.03
— upside
Graham Formula
$16.84
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| KAR | OPENLANE, Inc. | $26.06 | 2.77B | +43% | -67% | -100% | -35% | 20.95 | 1.71 | 1.29 | 8.88 | — | -14.51 | 46.53% | 10.19% | 6.14% | 6.70% | 6.75% | 2.35% | 0.21 | 8.36 | 1.11 | 1.06 | 0.51 | -12473.00% | 872.00% | 3075.00% | 10.41% | 0.11 | 12.77% | 1.93% | 40.40% | 11.66% | 13.41 | 10.19 | 1.37 | 1.22 |
| AEO | American Eagle Outfitters… | $16.97 | 2.87B | +55% | -76% | -47% | -7% | 6.01 | 1.12 | 0.37 | 4.65 | 6.30 | 1.32 | 35.31% | 8.44% | 6.18% | 18.80% | 12.59% | 8.92% | 0.82 | 374.97 | 1.53 | 0.70 | 1.73 | 9535.00% | 127.00% | -3742.00% | 12.84% | 0.54 | 9.55% | 4.87% | 29.30% | 15.21% | 6.82 | 12.06 | 0.58 | 3.40 |
| BKE | The Buckle, Inc. | $57.74 | 2.95B | -26% | -65% | — | -67% | 8.17 | 3.77 | 1.31 | 6.20 | — | 3.77 | 48.68% | 19.82% | 16.05% | 46.71% | 40.78% | 21.68% | 0.77 | — | 2.05 | 1.39 | 0.23 | -1159.00% | -344.00% | -811.00% | 12.50% | 1.13 | 44.51% | 12.40% | 101.30% | 12.40% | 6.77 | 8.18 | 1.34 | 4.79 |
| CARG | CarGurus, Inc. | $34.06 | 3.38B | +67% | -61% | -65% | -38% | 19.14 | 7.97 | 3.18 | 12.69 | 2.84 | 8.71 | 88.98% | 20.70% | 16.60% | 34.04% | 38.08% | 20.98% | 0.51 | — | 2.81 | 2.31 | 0.00 | 67500.00% | 499.00% | 6021.00% | 9.68% | 2.94 | 71.80% | 0.00% | 0.00% | 11.80% | 15.35 | 10.33 | 3.18 | 9.71 |
| DAN | Dana Incorporated | $21.49 | 3.03B | +40% | -36% | — | — | -146.20 | — | 0.64 | — | — | — | 8.03% | -0.71% | -0.44% | -4.95% | -3.23% | -0.83% | — | -0.29 | — | — | — | -3846.00% | -2707.00% | 6429.00% | 2.38% | — | 7.01% | 1.12% | -163.60% | 74.45% | -82.18 | 37.88 | 0.58 | — |
| DRVN | Driven Brands Holdings In… | $14.49 | 2.38B | +59% | -56% | — | — | -8.80 | 4.24 | 1.10 | 231.04 | — | -1.76 | 52.37% | -5.99% | -12.50% | -38.65% | -2.74% | -5.24% | 6.58 | -0.89 | 1.52 | 0.84 | 138.11 | -5982.00% | 154.00% | -8698.00% | -1.83% | 0.56 | -1.00% | 0.00% | 0.00% | 10.60% | -45.65 | -136.03 | 2.74 | 0.47 |
| GEF | Greif, Inc. | $57.29 | 2.71B | +5% | -55% | +44% | +122% | 186.82 | 1.06 | 0.72 | 9.97 | 83.67 | 8.15 | 22.16% | 6.85% | 19.58% | 0.66% | 2.56% | 0.27% | 0.54 | 5.24 | 1.47 | 0.81 | 2.98 | 22328.00% | -100.00% | -15027.00% | -2.77% | 0.05 | -1.86% | 3.29% | 613.70% | 54.14% | 14.93 | -51.52 | 1.02 | 2.48 |
| SAH | Sonic Automotive, Inc. | $61.06 | 2.09B | -49% | -60% | -76% | -17% | 17.61 | 1.96 | 0.14 | 11.89 | — | 10.87 | 14.65% | 3.57% | 0.78% | 11.14% | 7.13% | 2.00% | 3.96 | 2.78 | 1.09 | 0.18 | 7.95 | -4466.00% | 653.00% | -56596.00% | 19.98% | 0.22 | 8.00% | 2.33% | 41.10% | 6.28% | 11.66 | 15.12 | 0.42 | 3.49 |
| VC | Visteon Corporation | $106.38 | 2.9B | -11% | -47% | -23% | -61% | 12.19 | 1.66 | 0.69 | 5.24 | — | 1.93 | 14.12% | 8.76% | 5.33% | 15.23% | 17.56% | 6.82% | 0.34 | 82.50 | 1.80 | 1.40 | -0.51 | -2587.00% | -253.00% | -448.00% | 10.67% | 0.41 | 23.39% | 0.58% | 7.00% | 4.08% | 7.17 | 8.54 | 0.63 | 3.79 |
| VSCO | Victoria's Secret & Co. | $37.43 | 2.99B | +87% | -82% | -63% | -50% | 8.18 | 2.11 | 0.22 | 6.76 | 17.50 | -13.11 | 36.66% | 4.98% | 2.65% | 31.22% | 7.95% | 3.61% | 4.22 | 3.60 | 1.05 | 0.28 | 4.37 | 4676.00% | 78.00% | 8571.00% | 18.29% | 0.31 | 8.29% | 0.00% | 0.00% | 0.74% | 12.33 | 15.47 | 0.61 | 1.93 |
About OPENLANE, Inc.
OPENLANE, Inc., together with its subsidiaries, operates as a digital marketplace for used vehicles, which connects sellers and buyers in the United States, Canada, Continental Europe and the United Kingdom. The company operates through two segments, Marketplace and Finance. The Marketplace segment offers digital marketplace services for buying and selling used vehicles; and value-added ancillary services, including inbound and outbound transportation logistics, reconditioning, vehicle inspection and certification, titling, administrative, and collateral recovery services. Its digital marketplaces include OPENLANE platform, a mobile app enabled solutions that allows dealers to sell and source inventory. This segment sells its products and services through commercial fleet operators, financial institutions, rental car companies, new and used vehicle dealers, and vehicle manufacturers. The Finance segment offers floorplan financing, a short-term inventory-secured financing to independent vehicle dealers. It serves commercial customers, and franchise and independent dealer customers. The company was formerly known as KAR Auction Services, Inc. and changed its name to OPENLANE, Inc. in May 2023. OPENLANE, Inc. was incorporated in 2006 and is headquartered in Carmel, Indiana.
- CEO
- Peter J. Kelly
- Employees
- 4.08K
- Beta
- 1.25
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($8.53 ÷ —) − 1 = — (DCF, example).