
Earlypay Ltd
ASX:EPY

Intrinsic Value
The intrinsic value of one
EPY
stock under the Base Case scenario is
0.66
AUD.
Compared to the current market price of 0.22 AUD,
Earlypay Ltd
is
Undervalued by 67%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Earlypay Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Earlypay Ltd
Balance Sheet Decomposition
Earlypay Ltd
Current Assets | 216.1m |
Cash & Short-Term Investments | 15.2m |
Receivables | 173.7m |
Other Current Assets | 27.2m |
Non-Current Assets | 97.9m |
PP&E | 2.1m |
Intangibles | 32.3m |
Other Non-Current Assets | 63.5m |
Free Cash Flow Analysis
Earlypay Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Earlypay Ltd
Revenue
|
54.6m
AUD
|
Cost of Revenue
|
-2.4m
AUD
|
Gross Profit
|
52.2m
AUD
|
Operating Expenses
|
-29.2m
AUD
|
Operating Income
|
23m
AUD
|
Other Expenses
|
-20.6m
AUD
|
Net Income
|
2.4m
AUD
|
EPY Profitability Score
Profitability Due Diligence
Earlypay Ltd's profitability score is 52/100. The higher the profitability score, the more profitable the company is.

Score
Earlypay Ltd's profitability score is 52/100. The higher the profitability score, the more profitable the company is.
EPY Solvency Score
Solvency Due Diligence
Earlypay Ltd's solvency score is 24/100. The higher the solvency score, the more solvent the company is.

Score
Earlypay Ltd's solvency score is 24/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
EPY Price Targets Summary
Earlypay Ltd
According to Wall Street analysts, the average 1-year price target for
EPY
is 0.31 AUD
with a low forecast of 0.3 AUD and a high forecast of 0.32 AUD.
Dividends
Current shareholder yield for EPY is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
EPY
stock under the Base Case scenario is
0.66
AUD.
Compared to the current market price of 0.22 AUD,
Earlypay Ltd
is
Undervalued by 67%.