Earlypay Ltd
ASX:EPY

Watchlist Manager
Earlypay Ltd Logo
Earlypay Ltd
ASX:EPY
Watchlist
Price: 0.18 AUD Market Closed
Market Cap: 49m 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 0.62 AUD. Compared to the current market price of 0.18 AUD, Earlypay Ltd is Undervalued by 71%.

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

EPY Intrinsic Value
0.62 AUD
Undervaluation 71%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Earlypay Ltd

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

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

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

Run Backtest
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.

Backtest Unavailable

The backtest for EPY cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about EPY?
Bearish
Neutral
Bullish
Discover Undervalued Stocks
Financial Services Industry

Fundamental Analysis

Risks & Rewards

 

 

 

 

View All Risks & Rewards
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:

Notes
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 52/100. 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
52/100
Profitability
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.

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 0.29 AUD with a low forecast of 0.27 AUD and a high forecast of 0.3 AUD.

Lowest
Price Target
0.27 AUD
52% Upside
Average
Price Target
0.29 AUD
59% Upside
Highest
Price Target
0.3 AUD
69% 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?

Profile

Earlypay Ltd Logo
Earlypay Ltd

Country

Australia

Industry

Financial Services

Market Cap

49.1m AUD

Dividend Yield

0.83%

Description

EarlyPay Ltd. engages in the provision of financial management and payroll services. The company is headquartered in North Sydney, New South Wales. The company went IPO on 2010-02-23. The firm offers its products under three categories: earlypay equipment, earlypay, and earlypay trade. Its product offerings include Invoice finance-line of credit, Asset and equipment finance, Trade finance and Foreign Exchange. Invoice finance refers to factoring’ or debtor finance, which provides an advance payment of up to 80% of a client’s invoice to help their business overcome the cash pressure of delivering goods or services in advance of payment from the customer up to 30-60 days. Asset and equipment finance offers finance for both new and old equipment, which includes sale-back of owned or partially owned equipment, private sales and mid-term refinancing. Its Foreign Exchange (FX) provides a range of foreign exchange solutions to help businesses manage international transactions, reduce risk, and trade globally.

Contact

NEW SOUTH WALES
North Sydney
L 11 201 Miller St
+61292674222.0
www.earlypay.com.au

IPO

2010-02-23

Employees

-

Officers

CEO, MD & Executive Director
Mr. James Beeson
CFO, Joint Company Secretary & COO
Mr. Paul Murray
Chief Commercial Officer
Lee Trego
Chief Risk Officer
Riman Akhunji

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 0.62 AUD.

Is EPY stock undervalued or overvalued?

Compared to the current market price of 0.18 AUD, Earlypay Ltd is Undervalued by 71%.

Back to Top