← UPST forward model

UPST · Forward model · Small dollar and Cash Line · Bull case

What has to happen in Small dollar and Cash Line

Model as of

This page changes Small dollar and Cash Line inside the complete UPST model. Every other vertical, corporate programme and valuation assumption stays in the selected portfolio case.

UPST forward model
Horizon
Consolidated fair value $67.81 all other verticals held in this portfolio case
Final-quarter revenue $17M 2% of company revenue
Explicit segment contribution $122M EBITDA less segment capex, before corporate items

Secured stops being a drag and starts being a business. The combined contribution margin has closed 141 points in four quarters and management has put breakeven in the fourth quarter of 2026 on the record; this case carries that slope past breakeven instead of flattening it there, and lets auto and home compound off bases that are still tiny. The three unsecured lines follow base exactly - no improvement in the take rate, no acceleration in Core. What this case does NOT assume is the bank charter: Upstart Bank is conditionally approved and targeted for early 2027, and nothing here reflects a lower funding cost, because Upstart has published no figure for what that would be worth.

Small dollar and Cash Line

Basis quarter$12M
Final quarter$17M
Implied CAGR+8%
Final revenue mix2%

The funnel: small-dollar loans and Cash Line, Upstart's unsecured revolving product. $130M of originations, under 4% of unsecured volume, and the most erratic line on the page - it has gone 79, 111, 138, 111, 76, 130 across six quarters with no trend. Its job is acquisition rather than profit: a borrower who arrives for a few hundred dollars can be sold a personal loan later. Upstart excludes Cash Line from its automation and conversion metrics because repeat draws are not new decisions.

Last four quarters
2025 Q3 $13M Estimated
2025 Q4 $10M Estimated
2026 Q1 $7M Estimated
2026 Q2 $12M Estimated
Small dollar loansCash Line unsecured revolving credit
Units 130/qtr growing +2.0% per quarter $130M of originations in the basis quarter, from page 14 of the Q2 2026 investor presentation.
Price per unit $89668 drifting 0.0% per quarter $89,668 of fee per $M originated - 8.97% - the Unsecured Lending take rate, applied to all its lines alike.
Small dollar and Cash Line

Latest: $17M (2031Q2E)

Period Value
2025Q1 $7M
2025Q2 $10M
2025Q3 $13M
2025Q4 $10M
2026Q1 $7M
2026Q2 $12M
2026Q3E $12M
2026Q4E $12M
2027Q1E $12M
2027Q2E $13M
2027Q3E $13M
2027Q4E $13M
2028Q1E $13M
2028Q2E $14M
2028Q3E $14M
2028Q4E $14M
2029Q1E $14M
2029Q2E $15M
2029Q3E $15M
2029Q4E $15M
2030Q1E $16M
2030Q2E $16M
2030Q3E $16M
2030Q4E $17M
2031Q1E $17M
2031Q2E $17M

Assumptions & reasoning

  • The smallest line in the model at under 4% of unsecured originations and about 3% of consolidated revenue, and the one whose projection matters least - a 50% error here moves fair value by less than a tenth of a dollar.
  • Its contribution margin is not chosen, it is solved: given Core at 66% and super prime at 51%, this line takes whatever value makes the three weight-average back to the 61.53% Upstart discloses for Unsecured Lending as a whole.
UPST model map

Explore another vertical