- Equity Research Cheat Sheets
- Posts
- SOFI 3Q25 - Revenue beat and record customers. Is it enough? Bull case $50 Bear case $18
SOFI 3Q25 - Revenue beat and record customers. Is it enough? Bull case $50 Bear case $18
Cheat Sheets
SoFi Technologies (SOFI)
π Revenue $950M (+38% YoY BEAT) | Adj EPS $0.11 vs $0.08 Est | 905K New Members (Record) | Financial Services Rev/Product $104 (Record, +28%) | LPB $3.4B Originations (+$900M from Q2)
Fee-Based Revenue $409M (+50%) = $1.6B Annualized | Net Interest Income $585M (+36%) | Capital Markets Sold $4.6B Loans | Net Income $139M | Total Capital Ratio 20.2% | Tangible Book Value $7.2B (+$1.9B QoQ) | Q4 2025 Launching Crypto Trading
π° Market Cap: $36B | π’ 5K Employees | π US, Latin America, Canada & Hong Kong
π¨βπΌ CEO Anthony Noto | π― One-Stop Shop Digital Finance | πΊπΈ San Francisco, CA
$30.00
π +$0.99 (+3.4%) Post-Earnings
+95% YTD | Q3 2025 Blowout Results
Price Targets (12-18 Months)
Current Price: $30.00 | Current P/S: 10.2x (on $3.54B 2025 revenue)
$50.00
Bull Case (+67%)
2026 Revenue: $5.0B | P/S: 10.0x
Platform Dominance
π Needs:
SoFi accelerates revenue growth to 40%+ reaching $5B+ in 2026 through explosive member additions (4M+) β’ Market rewards sustained growth with premium 10x P/S multiple as SoFi proves it's the fintech winner β’ Fee-based revenue hits 60% of mix demonstrating true platform economics β’ Crypto trading and SoFi USD stablecoin become meaningful revenue contributors in 2026 β’ Technology Platform (Galileo/Technisys) scales to $800M+ annually as B2B2C flywheel accelerates β’ Net margins expand toward 15% proving operating leverage β’ Cross-sell ratio reaches 1.6+ products per member validating "one-stop shop" thesis
$38.00
Base Case (+27%)
2026 Revenue: $4.6B | P/S: 8.3x
Steady Execution
βοΈ Needs:
Company maintains 30% revenue growth to $4.6B in 2026 with 3.5M+ new members annually β’ P/S multiple compresses modestly to 8.3x as growth normalizes but remains premium to peers β’ Fee-based revenue grows to 55% of total proving diversification strategy β’ EBITDA margins expand to 30%+ demonstrating path to 20% net margins long-term β’ Technology Platform becomes 25% of revenue reducing interest rate sensitivity β’ Credit quality remains strong with charge-offs below 4% β’ Management consistently delivers on guidance building investor confidence
$18.00
Bear Case (-40%)
2026 Revenue: $4.2B | P/S: 4.3x
Growth Slowdown
β οΈ Risk:
Revenue growth decelerates to 20% ($4.2B in 2026) as competition intensifies and member additions slow β’ P/S multiple compresses to 4-5x in line with mature fintech peers (PayPal 2.5x, Block 2x) as market questions growth sustainability β’ Economic recession drives credit losses higher reducing NII profitability β’ Fee-based revenue growth stalls as Technology Platform faces pricing pressure from competitors β’ Rising customer acquisition costs compress margins β’ Student loan refinancing remains challenged by federal policy uncertainty β’ Market rotates away from high-multiple growth stocks toward profitability
The TL;DR
π°
What Happened
Revenue: $950M adjusted net revenue (+38% YoY), crushing $887M estimate
Adj EPS: $0.11 beat $0.08 estimate by 38%, 8th consecutive GAAP profitable quarter
Member Growth: Record 905K new members (+35% YoY acceleration) to 12.6M total
Cross-Buy: 40% of new products from existing members (highest since 2022), up 4 straight quarters
Rule of 40: Hit 67% this quarter (revenue growth + EBITDA margin), 17 straight quarters beating it
Adj EPS: $0.11 beat $0.08 estimate by 38%, 8th consecutive GAAP profitable quarter
Member Growth: Record 905K new members (+35% YoY acceleration) to 12.6M total
Cross-Buy: 40% of new products from existing members (highest since 2022), up 4 straight quarters
Rule of 40: Hit 67% this quarter (revenue growth + EBITDA margin), 17 straight quarters beating it
π
Why It Matters
Capital-Light Revenue: Non-lending (Financial Services + Tech Platform) now 56% of revenue at $534M (+57% YoY), first time over $500M
Fee Revenue Scale: $409M fee-based revenue (+50%) = $1.6B annualized run rate, proving diversification
LPB Game Changer: Loan Platform Business originated $3.4B (+$900M from Q2) = $13B annualized, $660M annual fee revenue
Improving Credit: Personal loan NCOs dropped 20bps to 2.6%, student loan NCOs down 20bps to 0.69%, "flight to quality" by partners
Deposit Advantage: Member deposits 190bps cheaper than warehouse facilities = $627M annual interest savings
Fee Revenue Scale: $409M fee-based revenue (+50%) = $1.6B annualized run rate, proving diversification
LPB Game Changer: Loan Platform Business originated $3.4B (+$900M from Q2) = $13B annualized, $660M annual fee revenue
Improving Credit: Personal loan NCOs dropped 20bps to 2.6%, student loan NCOs down 20bps to 0.69%, "flight to quality" by partners
Deposit Advantage: Member deposits 190bps cheaper than warehouse facilities = $627M annual interest savings
π―
What's Next
Aggressive Investment: CEO: "There's more happening at SoFi today than at any time in my 8 years" - accelerating spending to 30% incremental EBITDA margin
Crypto This Quarter: Buy/sell/hold crypto launching Q4 2025 with FDIC-insured funding from SoFi Money, SoFi USD stablecoin in 2026
Unique Stablecoin Edge: As Tier 1 bank, can hold reserves at Fed = zero credit risk, zero liquidity risk, can share Fed funds with users
Brand Momentum: 9.1% unaided brand awareness (all-time high), 4x higher than IPO, 35% increase among NFL fans via Josh Allen partnership
Major Partnerships: Announced Southwest Airlines Rapid Rewards debit card, signed 2 major consumer brands "to be announced"
Crypto This Quarter: Buy/sell/hold crypto launching Q4 2025 with FDIC-insured funding from SoFi Money, SoFi USD stablecoin in 2026
Unique Stablecoin Edge: As Tier 1 bank, can hold reserves at Fed = zero credit risk, zero liquidity risk, can share Fed funds with users
Brand Momentum: 9.1% unaided brand awareness (all-time high), 4x higher than IPO, 35% increase among NFL fans via Josh Allen partnership
Major Partnerships: Announced Southwest Airlines Rapid Rewards debit card, signed 2 major consumer brands "to be announced"
π‘
Bottom Line for Retail Investors
SoFi crushed Q3 across every metric while CEO Noto declared "I've never been more optimistic about our prospects than I am today." The company is uniquely positioned to benefit from BOTH AI and blockchain supercycles (unlike most companies that only get one), and the numbers prove the "one-stop shop" strategy is working: 40% of new products come from existing members, demonstrating the Financial Services Productivity Loop is firing. Management is "stepping on the gas" with aggressive investment to maintain 30%+ growth while hitting a 67% Rule of 40 score. The stock trades at 10.2x P/S (premium but reasonable) as SoFi transforms from a lender to a diversified fintech platform generating $1.6B in annualized fee-based revenue. If they execute on crypto, stablecoin (with unique Fed reserves advantage), and continue scaling LPB while rates come down to boost student loan/mortgage refinancing, the growth story has legs for 2026 and beyond.
π Bull Thesis
π
Two Supercycle Advantage
Unique Positioning: Only company benefiting from BOTH AI and blockchain supercycles simultaneously
AI Products Launching: Cash Coach live, SoFi Coach coming 2026 to drive engagement across all financial activity
Crypto Q4 Launch: Buy/sell/hold with FDIC-insured SoFi Money funding, first bank to offer this seamlessly
Stablecoin Edge: Tier 1 bank can hold reserves at Fed with zero credit/liquidity risk, share Fed funds with users/merchants
AI Products Launching: Cash Coach live, SoFi Coach coming 2026 to drive engagement across all financial activity
Crypto Q4 Launch: Buy/sell/hold with FDIC-insured SoFi Money funding, first bank to offer this seamlessly
Stablecoin Edge: Tier 1 bank can hold reserves at Fed with zero credit/liquidity risk, share Fed funds with users/merchants
π
LPB Game Changer
Explosive Growth: $3.4B LPB originations this quarter (up $900M from Q2), $13B annualized after just 1 year
High-Margin Fees: Generating $660M annualized fee revenue, partners "leaning in not less" amid private credit concerns
Capital-Light: Non-lending revenue $534M (+57%) now 56% of total, first time over $500M quarterly
Flight to Quality: Partners expanding commitments in Q3/Q4 reflecting confidence in SoFi's underwriting durability
High-Margin Fees: Generating $660M annualized fee revenue, partners "leaning in not less" amid private credit concerns
Capital-Light: Non-lending revenue $534M (+57%) now 56% of total, first time over $500M quarterly
Flight to Quality: Partners expanding commitments in Q3/Q4 reflecting confidence in SoFi's underwriting durability
π
Proven Profitability & Returns
Consistent Profits: 8 consecutive GAAP profitable quarters, $139M net income (14% margin) in Q3
Rule of 40 Leader: Hit 67% this quarter (38% revenue growth + 29% EBITDA margin), 17 straight quarters beating benchmark
Capital Growth: Tangible book value $7.2B (+$1.9B QoQ, +$2.5B in 2025), TBV per share $5.97 (+46% YoY)
Investment Mode: Maintaining 30% incremental EBITDA margin while "stepping on the gas" to accelerate growth investments
Rule of 40 Leader: Hit 67% this quarter (38% revenue growth + 29% EBITDA margin), 17 straight quarters beating benchmark
Capital Growth: Tangible book value $7.2B (+$1.9B QoQ, +$2.5B in 2025), TBV per share $5.97 (+46% YoY)
Investment Mode: Maintaining 30% incremental EBITDA margin while "stepping on the gas" to accelerate growth investments
π¦
Credit Quality Excellence
Prime Borrowers: Personal loan avg FICO 745 ($157K income), student loan avg FICO 773 ($157K income)
Credit Improving: Personal loan NCO 2.6% (down 20bps QoQ), student loan NCO 0.69% (down 20bps QoQ)
Loss Performance: Recent vintages (Q4'22-Q4'24) tracking 4.4% net cumulative losses vs 7-8% tolerance, well below 2017 vintage
Partner Confidence: Capital markets partners expanding commitments in Q3/Q4 showing "flight to quality" to SoFi's underwriting
Credit Improving: Personal loan NCO 2.6% (down 20bps QoQ), student loan NCO 0.69% (down 20bps QoQ)
Loss Performance: Recent vintages (Q4'22-Q4'24) tracking 4.4% net cumulative losses vs 7-8% tolerance, well below 2017 vintage
Partner Confidence: Capital markets partners expanding commitments in Q3/Q4 showing "flight to quality" to SoFi's underwriting
π» Bear Thesis
πΈ
Premium Valuation Risk
High Multiple: Trading at 70x+ forward P/E vs fintech sector average of 35x
Expectations Baked In: Stock up 95% YTD means any miss could trigger sharp selloff
Analyst Caution: Consensus "Hold" rating with $23.25 avg price target below current price
Valuation Compression: If growth slows to 20%, multiple could contract significantly
Expectations Baked In: Stock up 95% YTD means any miss could trigger sharp selloff
Analyst Caution: Consensus "Hold" rating with $23.25 avg price target below current price
Valuation Compression: If growth slows to 20%, multiple could contract significantly
β οΈ
Economic Sensitivity
Recession Risk: Young borrower base most vulnerable in downturn with higher job loss
Credit Deterioration: Personal loan book could see charge-offs spike above 5.5%
Loan Demand: Economic weakness would reduce origination growth significantly
Funding Pressure: Deposit competition could increase cost of funds in stressed scenario
Credit Deterioration: Personal loan book could see charge-offs spike above 5.5%
Loan Demand: Economic weakness would reduce origination growth significantly
Funding Pressure: Deposit competition could increase cost of funds in stressed scenario
π₯
Competitive Intensity
Big Bank Digital: JPMorgan, BofA investing billions in digital experiences targeting same millennial customers
Fintech Rivals: Robinhood, Chime, Cash App competing for wallet share, neo-banks attacking on all fronts
Personal Loan Edge: 15% market share in credit box, but big banks won't offer PL due to credit card cannibalization concerns
Rate Environment: When Fed funds drop, non-banks/non-lenders struggle to match SoFi's deposit rates vs current advantage
Fintech Rivals: Robinhood, Chime, Cash App competing for wallet share, neo-banks attacking on all fronts
Personal Loan Edge: 15% market share in credit box, but big banks won't offer PL due to credit card cannibalization concerns
Rate Environment: When Fed funds drop, non-banks/non-lenders struggle to match SoFi's deposit rates vs current advantage
π
Policy & Execution Risk
Student Loan Upside: Government exploring selling $1.7T portfolio = customer acquisition opportunity for SoFi
Regulatory Changes: Banking regulations could increase capital requirements or restrict growth initiatives
New Product Risk: Crypto, stablecoin, SoFi Pay launches could distract from core business or face regulatory hurdles
Tech Platform Concentration: Galileo client concentration if major customers reduce volume or switch providers
Regulatory Changes: Banking regulations could increase capital requirements or restrict growth initiatives
New Product Risk: Crypto, stablecoin, SoFi Pay launches could distract from core business or face regulatory hurdles
Tech Platform Concentration: Galileo client concentration if major customers reduce volume or switch providers
This analysis is for informational purposes only and should not be considered investment advice. Please consult with a financial advisor before making investment decisions.

