US · LDI
loanDepot, Inc.
- Sector
- Financial Services · Financial - Mortgages
- Headquarters
- Irvine, CA 92610
- Website
- loandepot.com
Price · as of 2024-12-31
$1.57
Market cap 714.09M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $18.29 | +1,064.97% |
| Intrinsic Value(DCF) | $0.72 | -54.14% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | — | — |
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 | |||||
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | $1.53 | $22.49 | |||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | $23.09 | $0.00 | |||
| 2019 | |||||
| 2020 | $18.92 | $103.86 | $417,220.51 | ||
| 2021 | $3.60 | $88.64 | $749.64 | $0.00 | $0.00 |
| 2022 | $1.70 | $73.62 | $0.00 | $0.00 | $90.21 |
| 2023 | $2.66 | $25.62 | $0.00 | $0.00 | $10.66 |
| 2024 | $1.80 | $18.29 | $0.00 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates loanDepot, Inc.'s (LDI) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $18.29
- Current price
- $1.57
- AI upside
- +1,064.97%
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
$0.72
-54.14% upside
Graham-Dodd
—
— upside
Graham Formula
—
— 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 |
| LDI | loanDepot, Inc. | $1.57 | 714.09M | +1,065% | -54% | — | — | -1.65 | 1.22 | 0.30 | -27.31 | — | -0.25 | 70.50% | -21.74% | -8.80% | -64.58% | -4.06% | -3.24% | 19.91 | -0.72 | 0.18 | 0.14 | -25.60 | -1587.00% | 704.00% | 35774.00% | -266.88% | -0.23 | -17.91% | 0.98% | -1.60% | 2.13% | -22.01 | -5.99 | 4.79 | -0.61 |
| ABTC | American Bitcoin Corp | $1.02 | 946.16M | +2,662% | -3% | +235% | +719% | 2.48 | 1.05 | 14.86 | 1.88 | 0.25 | 1.11 | 44.77% | 676.71% | 599.60% | 57.62% | 59.04% | 52.15% | 0.01 | 138.75 | 3.04 | 1.84 | 0.01 | 97798.00% | 1009.00% | 5758.00% | -8.44% | -1.07 | -12.44% | 0.00% | 0.00% | 3.72% | 2.02 | -10.88 | 13.65 | 8.60 |
| BETR | Better Home & Finance Hol… | $32.90 | 500.15M | -88% | -88% | — | — | -0.73 | -2.57 | 1.25 | -4.22 | -0.07 | -1.46 | -35.42% | -156.61% | -171.83% | -640.35% | -52.94% | -22.69% | -13.20 | — | 1.98 | 0.68 | -3.60 | 107672.00% | 3565.00% | 13012.00% | -260.46% | -0.87 | -109.82% | 0.00% | 0.00% | 0.00% | -3.47 | -1.67 | 5.44 | -2.82 |
| ECPG | Encore Capital Group, Inc… | $68.29 | 1.52B | +281% | -56% | +9% | +555% | 6.42 | 1.69 | 0.93 | 8.62 | — | 3.74 | 68.98% | 35.38% | 14.57% | 29.45% | 10.37% | 5.07% | 4.23 | 2.17 | 14106.90 | 14106.90 | 6.09 | -28714.00% | 3389.00% | -18.00% | 7.70% | 477.26 | 2.76% | 0.00% | 0.00% | 5.49% | 9.02 | 44.30 | 3.19 | 2.25 |
| GEMI | Gemini Space Station, Inc… | $6.03 | 256.44M | — | — | — | — | — | — | — | — | — | — | 8.21% | -116.64% | -111.52% | 85.49% | -29.63% | -11.30% | -4.56 | — | 1.03 | 0.08 | -8.66 | -5133.00% | 4486.00% | -4635.00% | — | -0.08 | -20.54% | — | 0.00% | — | — | — | — | — |
| IGIC | International General Ins… | $25.20 | 1.11B | +62% | +19% | -16% | +117% | 7.52 | 1.55 | 1.93 | 4.72 | 44.61 | 1.73 | 43.79% | 25.15% | 25.70% | 22.62% | 50.55% | 7.61% | 0.01 | — | 1.00 | 1.30 | -1.14 | 1686.00% | 1024.00% | 490.00% | 19.94% | 0.32 | 77.51% | 2.61% | 19.60% | 4.88% | 4.84 | 3.16 | 1.22 | 1.28 |
| JCAP | Jefferson Capital, Inc. C… | $20.63 | 1.2B | — | — | -74% | +258% | — | — | — | — | — | — | 71.17% | 50.84% | 24.30% | 39.22% | 13.07% | 9.31% | 3.12 | — | 20.16 | 20.13 | 7.33 | -524.00% | 3412.00% | 3614.00% | — | 2.18 | 12.59% | — | 27.90% | — | — | — | — | — |
| KBDC | Kayne Anderson BDC, Inc. | $13.42 | 917.87M | +127% | -57% | -63% | +574% | 7.03 | 0.78 | 5.11 | 13.21 | 9.50 | 0.78 | 68.17% | 73.07% | 72.67% | 14.12% | 7.91% | 7.53% | 0.71 | 2.30 | 1.33 | 1.33 | 6.22 | 7395.00% | 3713.00% | 3153.00% | 11.33% | 3.70 | 6.29% | 10.98% | 77.10% | 10.98% | 13.21 | 16.69 | 9.65 | 0.95 |
| NMFC | New Mountain Finance Corp… | $7.65 | 771.17M | +795% | -28% | +49% | -60% | 6.06 | 0.70 | 2.23 | 3.10 | — | 0.70 | 83.64% | 37.99% | 4.45% | 10.76% | 6.22% | 4.43% | 0.17 | 1.14 | 0.57 | 0.55 | 0.38 | -8641.00% | 1225.00% | 80236.00% | 45.83% | 1.74 | 17.20% | 0.47% | 2.80% | 205.19% | 6.70 | 2.49 | 2.55 | 0.63 |
| SAFT | Safety Insurance Group, I… | $77.63 | 1.16B | -25% | +214% | -51% | +79% | 11.43 | 1.27 | 0.90 | 8.84 | 28.45 | 1.31 | 36.43% | 10.10% | 7.91% | 11.54% | 17.20% | 4.19% | 0.08 | 82.80 | 25.00 | 25.00 | 0.00 | 4017.00% | 1301.00% | 5443.00% | 16.93% | 12.34 | 33.27% | 4.75% | 54.30% | 4.75% | 8.95 | 5.91 | 0.90 | 1.77 |
| WRLD | World Acceptance Corporat… | $134.88 | 679.54M | +144% | -35% | +19% | -18% | 10.00 | 2.04 | 1.59 | 8.57 | 42.42 | 2.11 | 70.04% | 28.06% | 15.89% | 20.78% | 13.06% | 8.70% | 1.20 | 3.71 | 12.55 | 12.55 | 3.13 | 2358.00% | -146.00% | -361.00% | 27.91% | 3.88 | 25.75% | 0.00% | 0.00% | 11.64% | 8.92 | 5.64 | 2.50 | 3.17 |
About loanDepot, Inc.
loanDepot, Inc. engages in originating, financing, selling, and servicing residential mortgage loans in the United States. It offers conventional agency-conforming and prime jumbo, federal assistance residential mortgage, and home equity loans. The company also provides settlement services, which include captive title and escrow business; real estate services that cover captive real estate referral business; and insurance services, including services to homeowners, as well as other consumer insurance policies. The company was founded in 2010 and is headquartered in Foothill Ranch, California.
- CEO
- Anthony Li Hsieh
- Employees
- 4.9K
- Beta
- 3.15
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($0.72 ÷ $1.57) − 1 = -54.14% (DCF, example).