I3 Verticals Inc
NASDAQ:IIIV

Watchlist Manager
I3 Verticals Inc Logo
I3 Verticals Inc
NASDAQ:IIIV
Watchlist
Price: 23.15 USD -5.12%
Market Cap: 782.2m USD
Have any thoughts about
I3 Verticals Inc?
Write Note

Intrinsic Value

The intrinsic value of one IIIV stock under the Base Case scenario is 28.61 USD. Compared to the current market price of 23.15 USD, I3 Verticals Inc is Undervalued by 19%.

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

IIIV Intrinsic Value
28.61 USD
Undervaluation 19%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
I3 Verticals Inc

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 IIIV 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 IIIV?
Bearish
Neutral
Bullish
Discover Undervalued Stocks
Technology 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 I3 Verticals Inc

Provide an overview of the primary business activities
of I3 Verticals Inc.

What unique competitive advantages
does I3 Verticals Inc hold over its rivals?

What risks and challenges
does I3 Verticals Inc face in the near future?

Has there been any significant insider trading activity
in I3 Verticals Inc recently?

Summarize the latest earnings call
of I3 Verticals Inc.

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

Show all valuation multiples
for I3 Verticals Inc.

Provide P/S
for I3 Verticals Inc.

Provide P/E
for I3 Verticals Inc.

Provide P/OCF
for I3 Verticals Inc.

Provide P/FCFE
for I3 Verticals Inc.

Provide P/B
for I3 Verticals Inc.

Provide EV/S
for I3 Verticals Inc.

Provide EV/GP
for I3 Verticals Inc.

Provide EV/EBITDA
for I3 Verticals Inc.

Provide EV/EBIT
for I3 Verticals Inc.

Provide EV/OCF
for I3 Verticals Inc.

Provide EV/FCFF
for I3 Verticals Inc.

Provide EV/IC
for I3 Verticals Inc.

Show me price targets
for I3 Verticals Inc made by professional analysts.

What are the Revenue projections
for I3 Verticals Inc?

How accurate were the past Revenue estimates
for I3 Verticals Inc?

What are the Net Income projections
for I3 Verticals Inc?

How accurate were the past Net Income estimates
for I3 Verticals Inc?

What are the EPS projections
for I3 Verticals Inc?

How accurate were the past EPS estimates
for I3 Verticals Inc?

What are the EBIT projections
for I3 Verticals Inc?

How accurate were the past EBIT estimates
for I3 Verticals Inc?

Compare the revenue forecasts
for I3 Verticals Inc with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of I3 Verticals Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of I3 Verticals Inc against its competitors.

Analyze the profit margins
(gross, operating, and net) of I3 Verticals Inc compared to its peers.

Compare the P/E ratios
of I3 Verticals Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing I3 Verticals Inc with its peers.

Analyze the financial leverage
of I3 Verticals Inc compared to its main competitors.

Show all profitability ratios
for I3 Verticals Inc.

Provide ROE
for I3 Verticals Inc.

Provide ROA
for I3 Verticals Inc.

Provide ROIC
for I3 Verticals Inc.

Provide ROCE
for I3 Verticals Inc.

Provide Gross Margin
for I3 Verticals Inc.

Provide Operating Margin
for I3 Verticals Inc.

Provide Net Margin
for I3 Verticals Inc.

Provide FCF Margin
for I3 Verticals Inc.

Show all solvency ratios
for I3 Verticals Inc.

Provide D/E Ratio
for I3 Verticals Inc.

Provide D/A Ratio
for I3 Verticals Inc.

Provide Interest Coverage Ratio
for I3 Verticals Inc.

Provide Altman Z-Score Ratio
for I3 Verticals Inc.

Provide Quick Ratio
for I3 Verticals Inc.

Provide Current Ratio
for I3 Verticals Inc.

Provide Cash Ratio
for I3 Verticals Inc.

What is the historical Revenue growth
over the last 5 years for I3 Verticals Inc?

What is the historical Net Income growth
over the last 5 years for I3 Verticals Inc?

What is the current Free Cash Flow
of I3 Verticals Inc?

Discuss the annual earnings per share (EPS)
trend over the past five years for I3 Verticals Inc.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
I3 Verticals Inc

Current Assets 308m
Cash & Short-Term Investments 9.7m
Receivables 48.9m
Other Current Assets 249.4m
Non-Current Assets 553.7m
PP&E 18.5m
Intangibles 479.9m
Other Non-Current Assets 55.3m
Current Liabilities 103.3m
Accounts Payable 6m
Accrued Liabilities 15m
Other Current Liabilities 82.3m
Non-Current Liabilities 508.8m
Long-Term Debt 347.9m
Other Non-Current Liabilities 160.9m
Efficiency

Earnings Waterfall
I3 Verticals Inc

Revenue
357.5m USD
Cost of Revenue
-55m USD
Gross Profit
302.5m USD
Operating Expenses
-281.8m USD
Operating Income
20.6m USD
Other Expenses
-19.6m USD
Net Income
1.1m USD

Free Cash Flow Analysis
I3 Verticals Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate
Earnings Calls

i3 Verticals faced a challenging fiscal year 2024, with a slight decline in Q3 revenue to $56 million and an 11% drop in adjusted EBITDA to $12.9 million. SaaS and payments revenues grew by 8% and 9%, respectively. The company announced the sale of its Merchant Services business and the acquisition of a public sector permitting and licensing company. For FY24, the company guides revenue between $228-$234 million and adjusted EBITDA of $56-$60 million. FY25 forecasts show potential revenue of $243-$263 million and EBITDA of $63-$71.5 million, with expected high single-digit organic growth and margin improvements.

What is Earnings Call?
Fundamental Scores

IIIV Profitability Score
Profitability Due Diligence

I3 Verticals Inc's profitability score is 48/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Exceptional 3-Years Revenue Growth
Positive Free Cash Flow
ROE is Increasing
48/100
Profitability
Score

I3 Verticals Inc's profitability score is 48/100. The higher the profitability score, the more profitable the company is.

IIIV Solvency Score
Solvency Due Diligence

I3 Verticals Inc's solvency score is 32/100. The higher the solvency score, the more solvent the company is.

Short-Term Solvency
Long-Term Solvency
Average D/E
Low Altman Z-Score
32/100
Solvency
Score

I3 Verticals Inc's solvency score is 32/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

IIIV Price Targets Summary
I3 Verticals Inc

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

According to Wall Street analysts, the average 1-year price target for IIIV is 27.8 USD with a low forecast of 20.2 USD and a high forecast of 34.65 USD.

Lowest
Price Target
20.2 USD
13% Downside
Average
Price Target
27.8 USD
20% Upside
Highest
Price Target
34.65 USD
50% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for IIIV?

Click here to dive deeper.

Dividends

I3 Verticals Inc
does not pay dividends
Shareholder Yield

Current shareholder yield for IIIV 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
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Ownership

IIIV 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

I3 Verticals Inc Logo
I3 Verticals Inc

Country

United States of America

Industry

Technology

Market Cap

782m USD

Dividend Yield

0%

Description

i3 Verticals, Inc. is a holding company, which engages in the provision of integrated payment and software solutions to small-and medium-sized businesses and organizations in strategic vertical markets. The company is headquartered in Nashville, Tennessee and currently employs 1,438 full-time employees. The company went IPO on 2018-06-21. The firm's segments include Merchant Services and Proprietary Software and Payments. The Merchant Services segment provides payment solutions to businesses and organizations, which includes third-party integrated payment solutions as well as merchant of record payment services across its strategic vertical markets. The Proprietary Software and Payments segment delivers solutions to its clients, including embedded payments, through Company-owned software. The payments are delivered through both the payment facilitator model and the merchant of record processing model. Its primary strategic vertical markets include education, non-profit, public sector and healthcare. The Burton Platform is its technology suite. The company also provides payment processing solutions to many retail establishments.

Contact

TENNESSEE
Nashville
40 Burton Hills Blvd Ste 415
+18002037981.0

IPO

2018-06-21

Employees

1 438

Officers

Chairman & CEO
Mr. Gregory S. Daily
President
Mr. Frederick Stanford
Chief Strategy Officer & Director
Mr. Clay M. Whitson
General Counsel & Secretary
Mr. Paul Maple
Chief Revenue Officer
Mr. Paul Christians
Chief Financial Officer
Mr. Geoffrey C. Smith
Show More
Chief Technology Officer
Mr. Pete Panagakis
Senior Vice President of Human Resources
Ms. Amber Murphy
Head of i3 Education
Mr. Hume Miller
President of Public Sector
Mr. Christopher Laisure
Show Less

See Also

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

The intrinsic value of one IIIV stock under the Base Case scenario is 28.61 USD.

Is IIIV stock undervalued or overvalued?

Compared to the current market price of 23.15 USD, I3 Verticals Inc is Undervalued by 19%.

Back to Top