← UPST forward model

UPST · Forward model · Small dollar and Cash Line · Gu 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 $120.42 all other verticals held in this portfolio case
Final-quarter revenue $23M 1% of company revenue
Explicit segment contribution $146M EBITDA less segment capex, before corporate items

Paul Gu's version, taken literally: the technology advantage compounds, secured turns profitable, and a national bank charter lets Upstart originate and fund on its own rails - all of it paid for without issuing equity. Every line is lifted, because a compounding platform advantage is a claim about the platform rather than about one product. Read the charter carefully before pricing it. What Upstart has is CONDITIONAL approval from one of three regulators: FDIC deposit insurance is still pending, the Federal Reserve has not approved the holding company, and the 10-Q says in terms that the applications may be denied or delayed. Management targets early 2027, has published no figure for what deposit funding would be worth, and none of it is in the 2026 guide. So the benefit appears here as a margin delta and a higher exit multiple, which is an assumption wearing the costume of a mechanism.

Small dollar and Cash Line

Basis quarter$12M
Final quarter$23M
Implied CAGR+15%
Final revenue mix1%

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: $23M (2031Q2E)

Period Value
2025Q1 $7M
2025Q2 $10M
2025Q3 $13M
2025Q4 $10M
2026Q1 $7M
2026Q2 $12M
2026Q3E $12M
2026Q4E $12M
2027Q1E $13M
2027Q2E $13M
2027Q3E $14M
2027Q4E $14M
2028Q1E $15M
2028Q2E $15M
2028Q3E $16M
2028Q4E $16M
2029Q1E $17M
2029Q2E $18M
2029Q3E $18M
2029Q4E $19M
2030Q1E $20M
2030Q2E $20M
2030Q3E $21M
2030Q4E $22M
2031Q1E $23M
2031Q2E $23M

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