Earlypay Ltd
ASX:EPY

Watchlist Manager
Earlypay Ltd Logo
Earlypay Ltd
ASX:EPY
Watchlist
Price: 0.195 AUD -2.5% Market Closed
Market Cap: 53.1m AUD
Have any thoughts about
Earlypay Ltd?
Write Note

Intrinsic Value

EPY's intrinsic value estimate is unreliable because it is based only on its multiples and doesn't use a DCF valuation.

The intrinsic value of one EPY stock under the Base Case scenario is 0.638 AUD. Compared to the current market price of 0.195 AUD, Earlypay Ltd is Undervalued by 69%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

EPY Intrinsic Value
0.638 AUD
Undervaluation 69%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Earlypay Ltd

Intrinsic Value History
Dive into the past to invest in the future

Uncover deeper insights with the Valuation History. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start now and learn if your stock is truly undervalued or overvalued!

Start Valuation
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Valuation History Unavailable

Historical valuation for EPY cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
How do you feel about EPY?
Bearish
Neutral
Bullish

Fundamental Analysis

0.195 AUD
-2.5%
-2.5%
Benchmark
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Earlypay Ltd
AU
Financial Services
Market Cap
53.2m AUD
IPO
Feb 23, 2010
Employees
-
Australia
Market Cap
53.2m AUD
Industry
Financial Services
IPO
Feb 23, 2010
Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
AI Assistant
AI Assistant
Ask me anything about Earlypay Ltd

Provide an overview of the primary business activities
of Earlypay Ltd.

What unique competitive advantages
does Earlypay Ltd hold over its rivals?

What risks and challenges
does Earlypay Ltd face in the near future?

Has there been any significant insider trading activity
in Earlypay Ltd recently?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Earlypay Ltd.

Provide P/S
for Earlypay Ltd.

Provide P/E
for Earlypay Ltd.

Provide P/OCF
for Earlypay Ltd.

Provide P/FCFE
for Earlypay Ltd.

Provide P/B
for Earlypay Ltd.

Provide EV/S
for Earlypay Ltd.

Provide EV/GP
for Earlypay Ltd.

Provide EV/EBITDA
for Earlypay Ltd.

Provide EV/EBIT
for Earlypay Ltd.

Provide EV/OCF
for Earlypay Ltd.

Provide EV/FCFF
for Earlypay Ltd.

Provide EV/IC
for Earlypay Ltd.

Show me price targets
for Earlypay Ltd made by professional analysts.

What are the Revenue projections
for Earlypay Ltd?

How accurate were the past Revenue estimates
for Earlypay Ltd?

What are the Net Income projections
for Earlypay Ltd?

How accurate were the past Net Income estimates
for Earlypay Ltd?

What are the EPS projections
for Earlypay Ltd?

How accurate were the past EPS estimates
for Earlypay Ltd?

What are the EBIT projections
for Earlypay Ltd?

How accurate were the past EBIT estimates
for Earlypay Ltd?

Compare the revenue forecasts
for Earlypay Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Earlypay Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Earlypay Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Earlypay Ltd compared to its peers.

Compare the P/E ratios
of Earlypay Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Earlypay Ltd with its peers.

Analyze the financial leverage
of Earlypay Ltd compared to its main competitors.

Show all profitability ratios
for Earlypay Ltd.

Provide ROE
for Earlypay Ltd.

Provide ROA
for Earlypay Ltd.

Provide ROIC
for Earlypay Ltd.

Provide ROCE
for Earlypay Ltd.

Provide Gross Margin
for Earlypay Ltd.

Provide Operating Margin
for Earlypay Ltd.

Provide Net Margin
for Earlypay Ltd.

Provide FCF Margin
for Earlypay Ltd.

Show all solvency ratios
for Earlypay Ltd.

Provide D/E Ratio
for Earlypay Ltd.

Provide D/A Ratio
for Earlypay Ltd.

Provide Interest Coverage Ratio
for Earlypay Ltd.

Provide Altman Z-Score Ratio
for Earlypay Ltd.

Provide Quick Ratio
for Earlypay Ltd.

Provide Current Ratio
for Earlypay Ltd.

Provide Cash Ratio
for Earlypay Ltd.

What is the historical Revenue growth
over the last 5 years for Earlypay Ltd?

What is the historical Net Income growth
over the last 5 years for Earlypay Ltd?

What is the current Free Cash Flow
of Earlypay Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for Earlypay Ltd.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

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
Current Liabilities 162m
Accounts Payable 2.5m
Accrued Liabilities 1.1m
Short-Term Debt 157.1m
Other Current Liabilities 1.3m
Non-Current Liabilities 79.4m
Long-Term Debt 79.1m
Other Non-Current Liabilities 322k
Efficiency

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

Free Cash Flow Analysis
Earlypay Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

EPY Profitability Score
Profitability Due Diligence

Earlypay Ltd's profitability score is 53/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Free Cash Flow
Positive Operating Income
Positive 3-Years Revenue Growth
53/100
Profitability
Score

Earlypay Ltd's profitability score is 53/100. 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.

Short-Term Solvency
Long-Term Solvency
Low Altman Z-Score
High D/E
24/100
Solvency
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

Wall Street analysts forecast EPY stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for EPY is 0.286 AUD with a low forecast of 0.273 AUD and a high forecast of 0.305 AUD.

Lowest
Price Target
0.273 AUD
40% Upside
Average
Price Target
0.286 AUD
46% Upside
Highest
Price Target
0.305 AUD
56% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for EPY?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Ownership

EPY Insider Trading
Buy and sell transactions by insiders

Cumulative Transactions Amount
Period Sold Bought Net
3 Months
6 Months
9 Months
12 Months
Why is insider trading important?

See Also

Discover More
What is the Intrinsic Value of one EPY stock?

The intrinsic value of one EPY stock under the Base Case scenario is 0.638 AUD.

Is EPY stock undervalued or overvalued?

Compared to the current market price of 0.195 AUD, Earlypay Ltd is Undervalued by 69%.

Back to Top