OppFi Inc.

OPFI

OPFIOppFi Inc. US flag

New York Stock Exchange

7.42

USD

+0.10

- -

633.62MMarket Cap

Profitability (USD)

Profitability Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	167.29	- -	- -	- -	33.59	57.7
Return on Assets (%)	- -	54.24	6.49	1.31	-0.17	1.17	3.77
Return on Capital (%)	- -	75.2	-10.83	- -	-7.78	-12.5	-15.5
Return on Invested Capital (%)	- -	76.71	40.14	- -	46.98	49.04	56.24
Gross Margin (%)	89.66	84.81	74.56	78.99	78.89	80	83.24
EBITDA Margin (%)	26.06	36.24	43.82	54.05	57.08	58.67	64.94
Operating Margin (%)	24.19	33.93	40.89	51.05	54.58	56.84	64.07
Incremental Operating Margin (%)	- -	69.98	74.91	85.87	83.06	124.63	117.56
Pretax Margin (%)	14.4	26.64	25.7	0.68	8.21	16.74	26.15
Profit Margin (%)	14.4	26.64	7.29	1.57	-0.2	1.38	4.41
Net Income to Common Margin (%)	14.4	26.64	7.29	1.57	-0.2	1.38	4.41
Effective Tax Rate (%)	- -	- -	0.35	- -	5.58	4.79	6.33
Dvd Payout Ratio (%)	28.75	20.35	33.12	-313.16	12.79	27.91	24.39
Sustainable Growth Rate (%)	- -	133.24	- -	- -	- -	24.22	43.63

Credit (USD)

Credit Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	- -	158	296	364	349	332	333
ST Debt	- -	16	22	- -	- -	- -	- -
LT Debt	- -	142	274	364	349	332	333
Total Debt/EBITDA	- -	1.5	1.93	1.49	1.2	1.08	0.86
Net Debt/EBITDA	- -	1.26	1.77	1.35	1.04	0.83	0.7
Total Debt/EBIT	- -	1.6	2.07	1.57	1.26	1.11	0.87
Net Debt/EBIT	- -	1.34	1.89	1.43	1.09	0.86	0.71
EBITDA to Interest Expense	2.89	5.47	1,121.43	7.46	- -	- -	- -
EBITDA-CapEx/Interest Expense	2.57	4.91	1,016.52	7.06	- -	- -	- -
EBIT to Interest Expense	2.68	5.12	1,046.38	7.05	- -	- -	- -
Interest Expense	21	19	- -	33	- -	- -	- -
Common Equity/Total Assets	- -	32.42	-1.8	-0.09	1.74	5.11	7.76
Long-Term Debt/Equity (%)	- -	143.04	173.57	228.48	179.96	141.77	107.74
Long-Term Debt/Capital (%)	- -	55.19	60.31	69.56	64.28	58.64	51.86
Long-Term Debt/Total Assets (%)	- -	49.71	54.57	62.71	58.05	51.79	44.13
Total Debt/Equity (%)	- -	159.17	187.78	228.48	179.96	141.77	107.74
Total Debt/Capital (%)	- -	61.42	65.25	69.56	64.28	58.64	51.86
Total Debt/Total Assets (%)	- -	55.31	59.04	62.71	58.05	51.79	44.13
Net Debt to Equity	- -	133.4	171.9	207.87	155.81	109.91	88.03
Net Debt/Capital (%)	- -	57.15	63.22	65.31	59.12	50.98	45.91
EBITDA	60	105	154	245	291	309	388
EBITDA-CapEx	53	95	139	232	282	296	369
Operating Income (Loss)	55	99	143	231	278	299	383

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	- -	0.58	0.7	0.29	0.62	1.03	0.58
Current Ratio	- -	6.03	12.62	9.24	10.48	9.43	7.44
Quick Ratio	- -	5.58	11.58	8.63	9.66	8.98	6.93
CFO/Avg Current Liab	- -	8.65	4.18	5.35	5.55	5.82	5.51
Common Equity/Total Assets	- -	32.42	-1.8	-0.09	1.74	5.11	7.76
Long-Term Debt/Equity (%)	- -	143.04	173.57	228.48	179.96	141.77	107.74
Long-Term Debt/Capital (%)	- -	55.19	60.31	69.56	64.28	58.64	51.86
Long-Term Debt/Total Assets (%)	- -	49.71	54.57	62.71	58.05	51.79	44.13
Total Debt/Equity (%)	- -	159.17	187.78	228.48	179.96	141.77	107.74
Total Debt/Capital (%)	- -	61.42	65.25	69.56	64.28	58.64	51.86
Total Debt/Total Assets (%)	- -	55.31	59.04	62.71	58.05	51.79	44.13
CFO/Total Liabilities	- -	103	48.61	57.83	72.67	79.57	90.14
CFO/CapEx	22.42	17.92	11.64	18.36	32.94	24.89	21
Altman's Z-Score	- -	3.97	2.54	2.93	3.34	3.43	3.67

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	64.05	23.84	15.3	19.93	39.54	54.8
Accounts Payable Turnover Days	- -	5.7	15.31	23.86	18.31	9.23	6.66
Cash Conversion Cycle	- -	-5.7	-15.31	-23.86	-18.31	-9.23	-6.66
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	132	62	30	97	169	285
- Cash & Cash Equivalents	- -	26	25	16	32	61	49
+ Preferred Equity and Hybrid Capital	- -	7	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	167	160	184	201	250
+ Total Debt	- -	158	296	364	349	332	333
Enterprise Value	- -	271	500	537	597	641	819
Total Capital	- -	257	454	523	543	566	642
Total Debt/Capital (%)	- -	61.42	65.25	69.56	64.28	58.64	51.86
Total Debt / EV	- -	0.58	0.59	0.68	0.58	0.52	0.41
EV/Sales	- -	0.93	1.43	1.19	1.17	1.22	1.37
EV/EBITDA	- -	2.57	3.26	2.2	2.06	2.08	2.11
EV/EBIT	- -	2.75	3.49	2.32	2.15	2.14	2.14
EV/Cash Flow to Firm	- -	1.28	2.99	1.93	2.02	1.98	2.04
EV/Free Cash Flow to Firm	- -	1.22	2.75	1.84	1.96	1.9	1.95
Diluted Market Cap	- -	132	384	173	84	154	277
Diluted Enterprise Value	- -	271	822	680	585	626	811
EV per Share	- -	20.9	36.69	36.4	31.7	29.09	30.03
TTM Sales	229	291	351	453	509	526	597
TTM EBITDA	60	105	154	245	291	309	388
TTM Operating Income	55	99	143	231	278	299	383
TTM Cash Flow to Firm	170	211	167	279	296	324	401
TTM Free Cash Flow to Firm	176	222	182	292	305	337	420

Multiples (USD)

Valuation Multiples API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	0.65	2.11	0.67	0.28	0.46	0.66
EV/EBIT	- -	2.75	3.49	2.32	2.15	2.14	2.14
Enterprise Value	- -	271	500	537	597	641	819
Low Price	- -	9.78	4.11	1.87	1.7	2.35	6.81
EV/Sales	- -	0.93	1.43	1.19	1.17	1.22	1.37
EV/EBITDA	- -	2.57	3.26	2.2	2.06	2.08	2.11
Price/Earnings	- -	1.7	2.35	4.02	- -	21.26	10.53
Price/Earnings Average	- -	1.68	4.57	6.15	-39.57	11.77	11.01
Price/Earnings High	- -	1.75	6	13.09	-87.09	23.7	17.85
Price/Earnings Low	- -	1.64	2.13	3.67	-27.73	6.52	6.86
Price/Book Value	- -	1.43	-6.85	-61.25	9.24	5.15	4.88
Price/Book Value Average	- -	1.41	-13.33	-93.7	4.38	2.85	5.1
Price/Book Value High	- -	1.47	-17.49	-199.6	9.64	5.74	8.27
Price/Book Value Low	- -	1.37	-6.2	-55.88	3.07	1.58	3.18
Price/Tangible Book Value	- -	1.43	-6.85	-61.25	9.24	5.15	4.88
Price/Tangible Book Value Average	- -	1.41	-13.33	-93.7	4.38	2.85	5.1
Price/Tangible Book Value High	- -	1.47	-17.49	-199.6	9.64	5.74	8.27
Price/Tangible Book Value Low	- -	1.37	-6.2	-55.88	3.07	1.58	3.18
Price/Sales	- -	0.45	0.17	0.06	0.16	0.29	0.46
Price/Sales Average	- -	0.45	0.33	0.1	0.08	0.16	0.49
Price/Sales High	- -	0.47	0.44	0.21	0.17	0.33	0.79
Price/Sales Low	- -	0.44	0.15	0.06	0.05	0.09	0.3
Price/Cash Flow	- -	0.69	0.36	0.12	0.28	0.48	0.69
Price/Cash Flow Average	- -	0.68	0.7	0.18	0.13	0.26	0.72
Price/Cash Flow High	- -	0.71	0.92	0.38	0.3	0.53	1.17
Price/Cash Flow Low	- -	0.66	0.32	0.11	0.09	0.15	0.45
Price/Free Cash Flow Average	- -	0.64	4.11	1.03	0.13	0.25	0.69
Price/Free Cash Flow High	- -	0.67	5.39	2.19	0.29	0.51	1.12
Price/Free Cash Flow Low	- -	0.63	1.91	0.61	0.09	0.14	0.43
EV/Sales Average	- -	0.93	1.59	1.22	1.07	1.08	1.39
EV/Sales High	- -	0.95	1.7	1.34	1.18	1.26	1.7
EV/Sales Low	- -	0.91	1.41	1.18	1.05	1	1.2
EV/EBITDA Average	- -	2.56	3.64	2.26	1.88	1.83	2.15
EV/EBITDA High	- -	2.61	3.88	2.47	2.07	2.14	2.62
EV/EBITDA Low	- -	2.52	3.22	2.18	1.83	1.7	1.86
EV/EBIT Average	- -	2.73	3.9	2.39	1.97	1.89	2.17
EV/EBIT High	- -	2.79	4.16	2.62	2.17	2.21	2.66
EV/EBIT Low	- -	2.69	3.45	2.31	1.92	1.75	1.88
Last Price	- -	10.18	4.54	2.05	5.12	7.66	10.46
High Price	- -	10.47	11.6	6.68	5.34	8.54	17.73
Enterprise Value Average	- -	270	559	553	547	566	832
Enterprise Value High	- -	275	596	606	602	660	1,017
Enterprise Value Low	- -	266	494	535	533	524	719

Profitability (USD)

Profitability Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	167.29	- -	- -	- -	33.59	57.7
Return on Assets (%)	- -	54.24	6.49	1.31	-0.17	1.17	3.77
Return on Capital (%)	- -	75.2	-10.83	- -	-7.78	-12.5	-15.5
Return on Invested Capital (%)	- -	76.71	40.14	- -	46.98	49.04	56.24
Gross Margin (%)	89.66	84.81	74.56	78.99	78.89	80	83.24
EBITDA Margin (%)	26.06	36.24	43.82	54.05	57.08	58.67	64.94
Operating Margin (%)	24.19	33.93	40.89	51.05	54.58	56.84	64.07
Incremental Operating Margin (%)	- -	69.98	74.91	85.87	83.06	124.63	117.56
Pretax Margin (%)	14.4	26.64	25.7	0.68	8.21	16.74	26.15
Profit Margin (%)	14.4	26.64	7.29	1.57	-0.2	1.38	4.41
Net Income to Common Margin (%)	14.4	26.64	7.29	1.57	-0.2	1.38	4.41
Effective Tax Rate (%)	- -	- -	0.35	- -	5.58	4.79	6.33
Dvd Payout Ratio (%)	28.75	20.35	33.12	-313.16	12.79	27.91	24.39
Sustainable Growth Rate (%)	- -	133.24	- -	- -	- -	24.22	43.63

Credit (USD)

Credit Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	- -	158	296	364	349	332	333
ST Debt	- -	16	22	- -	- -	- -	- -
LT Debt	- -	142	274	364	349	332	333
Total Debt/EBITDA	- -	1.5	1.93	1.49	1.2	1.08	0.86
Net Debt/EBITDA	- -	1.26	1.77	1.35	1.04	0.83	0.7
Total Debt/EBIT	- -	1.6	2.07	1.57	1.26	1.11	0.87
Net Debt/EBIT	- -	1.34	1.89	1.43	1.09	0.86	0.71
EBITDA to Interest Expense	2.89	5.47	1,121.43	7.46	- -	- -	- -
EBITDA-CapEx/Interest Expense	2.57	4.91	1,016.52	7.06	- -	- -	- -
EBIT to Interest Expense	2.68	5.12	1,046.38	7.05	- -	- -	- -
Interest Expense	21	19	- -	33	- -	- -	- -
Common Equity/Total Assets	- -	32.42	-1.8	-0.09	1.74	5.11	7.76
Long-Term Debt/Equity (%)	- -	143.04	173.57	228.48	179.96	141.77	107.74
Long-Term Debt/Capital (%)	- -	55.19	60.31	69.56	64.28	58.64	51.86
Long-Term Debt/Total Assets (%)	- -	49.71	54.57	62.71	58.05	51.79	44.13
Total Debt/Equity (%)	- -	159.17	187.78	228.48	179.96	141.77	107.74
Total Debt/Capital (%)	- -	61.42	65.25	69.56	64.28	58.64	51.86
Total Debt/Total Assets (%)	- -	55.31	59.04	62.71	58.05	51.79	44.13
Net Debt to Equity	- -	133.4	171.9	207.87	155.81	109.91	88.03
Net Debt/Capital (%)	- -	57.15	63.22	65.31	59.12	50.98	45.91
EBITDA	60	105	154	245	291	309	388
EBITDA-CapEx	53	95	139	232	282	296	369
Operating Income (Loss)	55	99	143	231	278	299	383

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	- -	0.58	0.7	0.29	0.62	1.03	0.58
Current Ratio	- -	6.03	12.62	9.24	10.48	9.43	7.44
Quick Ratio	- -	5.58	11.58	8.63	9.66	8.98	6.93
CFO/Avg Current Liab	- -	8.65	4.18	5.35	5.55	5.82	5.51
Common Equity/Total Assets	- -	32.42	-1.8	-0.09	1.74	5.11	7.76
Long-Term Debt/Equity (%)	- -	143.04	173.57	228.48	179.96	141.77	107.74
Long-Term Debt/Capital (%)	- -	55.19	60.31	69.56	64.28	58.64	51.86
Long-Term Debt/Total Assets (%)	- -	49.71	54.57	62.71	58.05	51.79	44.13
Total Debt/Equity (%)	- -	159.17	187.78	228.48	179.96	141.77	107.74
Total Debt/Capital (%)	- -	61.42	65.25	69.56	64.28	58.64	51.86
Total Debt/Total Assets (%)	- -	55.31	59.04	62.71	58.05	51.79	44.13
CFO/Total Liabilities	- -	103	48.61	57.83	72.67	79.57	90.14
CFO/CapEx	22.42	17.92	11.64	18.36	32.94	24.89	21
Altman's Z-Score	- -	3.97	2.54	2.93	3.34	3.43	3.67

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	64.05	23.84	15.3	19.93	39.54	54.8
Accounts Payable Turnover Days	- -	5.7	15.31	23.86	18.31	9.23	6.66
Cash Conversion Cycle	- -	-5.7	-15.31	-23.86	-18.31	-9.23	-6.66
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	132	62	30	97	169	285
- Cash & Cash Equivalents	- -	26	25	16	32	61	49
+ Preferred Equity and Hybrid Capital	- -	7	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	167	160	184	201	250
+ Total Debt	- -	158	296	364	349	332	333
Enterprise Value	- -	271	500	537	597	641	819
Total Capital	- -	257	454	523	543	566	642
Total Debt/Capital (%)	- -	61.42	65.25	69.56	64.28	58.64	51.86
Total Debt / EV	- -	0.58	0.59	0.68	0.58	0.52	0.41
EV/Sales	- -	0.93	1.43	1.19	1.17	1.22	1.37
EV/EBITDA	- -	2.57	3.26	2.2	2.06	2.08	2.11
EV/EBIT	- -	2.75	3.49	2.32	2.15	2.14	2.14
EV/Cash Flow to Firm	- -	1.28	2.99	1.93	2.02	1.98	2.04
EV/Free Cash Flow to Firm	- -	1.22	2.75	1.84	1.96	1.9	1.95
Diluted Market Cap	- -	132	384	173	84	154	277
Diluted Enterprise Value	- -	271	822	680	585	626	811
EV per Share	- -	20.9	36.69	36.4	31.7	29.09	30.03
TTM Sales	229	291	351	453	509	526	597
TTM EBITDA	60	105	154	245	291	309	388
TTM Operating Income	55	99	143	231	278	299	383
TTM Cash Flow to Firm	170	211	167	279	296	324	401
TTM Free Cash Flow to Firm	176	222	182	292	305	337	420

Multiples (USD)

Valuation Multiples API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	0.65	2.11	0.67	0.28	0.46	0.66
EV/EBIT	- -	2.75	3.49	2.32	2.15	2.14	2.14
Enterprise Value	- -	271	500	537	597	641	819
Low Price	- -	9.78	4.11	1.87	1.7	2.35	6.81
EV/Sales	- -	0.93	1.43	1.19	1.17	1.22	1.37
EV/EBITDA	- -	2.57	3.26	2.2	2.06	2.08	2.11
Price/Earnings	- -	1.7	2.35	4.02	- -	21.26	10.53
Price/Earnings Average	- -	1.68	4.57	6.15	-39.57	11.77	11.01
Price/Earnings High	- -	1.75	6	13.09	-87.09	23.7	17.85
Price/Earnings Low	- -	1.64	2.13	3.67	-27.73	6.52	6.86
Price/Book Value	- -	1.43	-6.85	-61.25	9.24	5.15	4.88
Price/Book Value Average	- -	1.41	-13.33	-93.7	4.38	2.85	5.1
Price/Book Value High	- -	1.47	-17.49	-199.6	9.64	5.74	8.27
Price/Book Value Low	- -	1.37	-6.2	-55.88	3.07	1.58	3.18
Price/Tangible Book Value	- -	1.43	-6.85	-61.25	9.24	5.15	4.88
Price/Tangible Book Value Average	- -	1.41	-13.33	-93.7	4.38	2.85	5.1
Price/Tangible Book Value High	- -	1.47	-17.49	-199.6	9.64	5.74	8.27
Price/Tangible Book Value Low	- -	1.37	-6.2	-55.88	3.07	1.58	3.18
Price/Sales	- -	0.45	0.17	0.06	0.16	0.29	0.46
Price/Sales Average	- -	0.45	0.33	0.1	0.08	0.16	0.49
Price/Sales High	- -	0.47	0.44	0.21	0.17	0.33	0.79
Price/Sales Low	- -	0.44	0.15	0.06	0.05	0.09	0.3
Price/Cash Flow	- -	0.69	0.36	0.12	0.28	0.48	0.69
Price/Cash Flow Average	- -	0.68	0.7	0.18	0.13	0.26	0.72
Price/Cash Flow High	- -	0.71	0.92	0.38	0.3	0.53	1.17
Price/Cash Flow Low	- -	0.66	0.32	0.11	0.09	0.15	0.45
Price/Free Cash Flow Average	- -	0.64	4.11	1.03	0.13	0.25	0.69
Price/Free Cash Flow High	- -	0.67	5.39	2.19	0.29	0.51	1.12
Price/Free Cash Flow Low	- -	0.63	1.91	0.61	0.09	0.14	0.43
EV/Sales Average	- -	0.93	1.59	1.22	1.07	1.08	1.39
EV/Sales High	- -	0.95	1.7	1.34	1.18	1.26	1.7
EV/Sales Low	- -	0.91	1.41	1.18	1.05	1	1.2
EV/EBITDA Average	- -	2.56	3.64	2.26	1.88	1.83	2.15
EV/EBITDA High	- -	2.61	3.88	2.47	2.07	2.14	2.62
EV/EBITDA Low	- -	2.52	3.22	2.18	1.83	1.7	1.86
EV/EBIT Average	- -	2.73	3.9	2.39	1.97	1.89	2.17
EV/EBIT High	- -	2.79	4.16	2.62	2.17	2.21	2.66
EV/EBIT Low	- -	2.69	3.45	2.31	1.92	1.75	1.88
Last Price	- -	10.18	4.54	2.05	5.12	7.66	10.46
High Price	- -	10.47	11.6	6.68	5.34	8.54	17.73
Enterprise Value Average	- -	270	559	553	547	566	832
Enterprise Value High	- -	275	596	606	602	660	1,017
Enterprise Value Low	- -	266	494	535	533	524	719

Shares Outstanding	- -	13	14	15	19	22	27
Diluted Weighted Avg Shares	13	13	84	84	16	20	27
Basic Weighted Avg Shares	13	13	13	14	16	20	27
Revenue per Share	17.66	22.42	26.52	32.55	31.05	26.11	22.52
EBITDA per Share	4.6	8.13	11.62	17.59	17.72	15.32	14.63
Operating Income per Share	4.27	7.61	10.85	16.62	16.95	14.84	14.43
Basic EPS, GAAP	2.54	5.97	1.93	0.51	-0.06	0.36	0.99
Basic EPS from Cont Ops	2.54	5.97	6.79	0.24	2.41	4.16	5.52
Diluted EPS, GAAP	2.54	5.97	0.3	0.08	-0.06	0.36	0.99
Diluted EPS from Cont Ops	2.54	5.97	1.06	0.04	2.41	4.16	5.52
Dividend per Share	0.73	1.22	3.86	0.09	0.62	2.22	2.45
Cash Flow per Share	11.48	14.8	12.66	17.49	18.07	16.07	15.14
Free Cash Flow per Basic Share	10.96	13.98	11.57	16.53	17.52	15.43	14.42
Cash & Equivalents per Share	- -	1.97	1.84	1.1	1.69	2.78	1.81
Book Value per Share	- -	7.14	-0.66	-0.03	0.55	1.49	2.14
Tangible Book Value per Share	- -	7.14	-0.66	-0.03	0.55	1.49	2.14

OppFi Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)