Openlane Inc (OPLN) is overvalued and Valvoline Inc (VVV) is overvalued.
Both trade above our estimate of their intrinsic value. VVV is the closer of the two: -172%, against -175% for OPLN.
Values as of the 22 Sept 2026 close.
Discounting its cash flows at 8.9% (average of 2 methods) values the shares at $12.61; the price of $34.63 is 175% above that value, and 75% of that value comes from beyond year five.
Leak Score 0/100 on 2 of 12 signals
Discounting its cash flows at 8.4% (average of 3 methods) values the shares at $10.54; the price of $28.67 is 172% above that value, and 77% of that value comes from beyond year five.
Leak Score 14/100 on 3 of 12 signals
| Metric | OPLN | VVV |
|---|---|---|
| Verdict | Overvalued | Overvalued |
| Price | $34.63 | $28.67 |
| Intrinsic value | $12.61 | $10.54 |
| Margin of safety | -175% | -172% |
| Leak Score | 0/100 (2/12) | 14/100 (3/12) |
| Market cap | $4.3B | $3.7B |
| Revenue growth, 5 years | -2.4% | -6.2% |
| Operating margin | 17.0% | 17.7% |
| Net margin | -4.1% | 5.2% |
| Return on equity | 10.1% | 28.4% |
| Debt to equity | 1.57 | 4.75 |
| P/E | — | 36.3x |
| Forward P/E | 20.0x | 14.4x |
| P/B | 2.7x | 8.8x |