OppFi Inc. (OPFI-WT)
Finance Services · Financial Services · $270M
Intrinsic Value (Consensus)
$13.06
Current Price
$19.80
Margin of Safety
-34%
34% Above Intrinsic Value
Value: $13
Price: $20
Valuation Model Estimates
Current Price: $19.80
DCF (Discounted Cash Flow)
$1173.41
Graham Number
$9.78
Earnings Power Value
$9.61
Relative Value (P/E)
$19.80
Dividend Discount Model
$83.33
Consensus Value
$13.06
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $0.99
- EPS (Forward)
- $1.19
- Book Value
- $4.29
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 45.0%
- Debt/Equity
- 85%
- Revenue Growth
- N/A
- Earnings Growth
- 20.0%
- Dividend Yield
- 1.3%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance