P

Paysauce Ltd
NZX:PYS

Watchlist Manager
Paysauce Ltd
NZX:PYS
Watchlist
Price: 0.22 NZD 4.76% Market Closed
Market Cap: 31.3m NZD
Have any thoughts about
Paysauce Ltd?
Write Note

Intrinsic Value

The intrinsic value of one PYS stock under the Base Case scenario is 0.11 NZD. Compared to the current market price of 0.22 NZD, Paysauce Ltd is Overvalued by 51%.

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

PYS Intrinsic Value
0.11 NZD
Overvaluation 51%
Intrinsic Value
Price
P
Worst Case
Base Case
Best Case

Valuation Backtest
Paysauce 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 PYS 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 PYS?
Bearish
Neutral
Bullish

Fundamental Analysis

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:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about Paysauce Ltd

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

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

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

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

Show all valuation multiples
for Paysauce Ltd.

Provide P/S
for Paysauce Ltd.

Provide P/E
for Paysauce Ltd.

Provide P/OCF
for Paysauce Ltd.

Provide P/FCFE
for Paysauce Ltd.

Provide P/B
for Paysauce Ltd.

Provide EV/S
for Paysauce Ltd.

Provide EV/GP
for Paysauce Ltd.

Provide EV/EBITDA
for Paysauce Ltd.

Provide EV/EBIT
for Paysauce Ltd.

Provide EV/OCF
for Paysauce Ltd.

Provide EV/FCFF
for Paysauce Ltd.

Provide EV/IC
for Paysauce Ltd.

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

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

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

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

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

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

Show all profitability ratios
for Paysauce Ltd.

Provide ROE
for Paysauce Ltd.

Provide ROA
for Paysauce Ltd.

Provide ROIC
for Paysauce Ltd.

Provide ROCE
for Paysauce Ltd.

Provide Gross Margin
for Paysauce Ltd.

Provide Operating Margin
for Paysauce Ltd.

Provide Net Margin
for Paysauce Ltd.

Provide FCF Margin
for Paysauce Ltd.

Show all solvency ratios
for Paysauce Ltd.

Provide D/E Ratio
for Paysauce Ltd.

Provide D/A Ratio
for Paysauce Ltd.

Provide Interest Coverage Ratio
for Paysauce Ltd.

Provide Altman Z-Score Ratio
for Paysauce Ltd.

Provide Quick Ratio
for Paysauce Ltd.

Provide Current Ratio
for Paysauce Ltd.

Provide Cash Ratio
for Paysauce Ltd.

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

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

What is the current Free Cash Flow
of Paysauce Ltd?

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

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Paysauce Ltd

Current Assets 34.9m
Cash & Short-Term Investments 9.5m
Receivables 173k
Other Current Assets 25.2m
Non-Current Assets 3.7m
PP&E 371k
Intangibles 2.4m
Other Non-Current Assets 979k
Current Liabilities 35.5m
Accounts Payable 398k
Accrued Liabilities 332k
Other Current Liabilities 34.8m
Non-Current Liabilities 77k
Long-Term Debt 77k
Efficiency

Earnings Waterfall
Paysauce Ltd

Revenue
7.7m NZD
Operating Expenses
-7.2m NZD
Operating Income
515k NZD
Other Expenses
717k NZD
Net Income
1.2m NZD

Free Cash Flow Analysis
Paysauce Ltd

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

PYS Profitability Score
Profitability Due Diligence

Paysauce Ltd's profitability score is 49/100. The higher the profitability score, the more profitable the company is.

Positive Free Cash Flow
Exceptional 3-Years Revenue Growth
Exceptional ROE
ROE is Increasing
49/100
Profitability
Score

Paysauce Ltd's profitability score is 49/100. The higher the profitability score, the more profitable the company is.

PYS Solvency Score
Solvency Due Diligence

Paysauce Ltd's solvency score is 42/100. The higher the solvency score, the more solvent the company is.

Negative Net Debt
Low D/E
Long-Term Solvency
Short-Term Solvency
42/100
Solvency
Score

Paysauce Ltd's solvency score is 42/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

PYS Price Targets Summary
Paysauce Ltd

There are no price targets for PYS.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for PYS?

Click here to dive deeper.

Dividends

Paysauce Ltd
does not pay dividends
Shareholder Yield

Current shareholder yield for PYS 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

Profile

Paysauce Ltd

Country

New Zealand

Industry

Technology

Market Cap

31m NZD

Dividend Yield

0%

Description

PaySauce Ltd. engages in the importation and distribution of energy efficient light bulbs and energy efficient products. The company is headquartered in Lower Hutt, Wellington. The company went IPO on 2011-10-19. The firm offers software-as-a-service (SaaS) fintech platform, namely PaySauce, providing employment and payment solutions for people at work across the Asia-Pacific region. The company provides employers the technology to digitally onboard, pay and manage employees from any device. The PaySauce platform includes rosters, mobile timesheets, payroll calculations, banking integration, automated payments, PAYE filing, labor costing, automated general ledger entries and digital employment contracts. The PaySauce product is cloud-based, which enables customers to use the service from any device. The firm offers its services for various industries, such as charities, accountants, agriculture, horticulture, retail and services, manufacturers, and small and medium enterprises.

Contact

WELLINGTON
Lower Hutt
Level 2, Lower Hutt, 21-23 Andrews Avenue
+6445550754
www.paysauce.com

IPO

2011-10-19

Employees

-

Officers

Co-founder, CEO & Executive Director
Mr. Asantha Wijeyeratne
Co-Founder & CTO
Mr. Troy Tarrant
Chief Financial Officer
Ms. Jaime Monaghan
Chief Operating Officer
Mr. Mathew Stokes
Chief People Officer
Ms. Jessica McLean
Board Advisor on International Expansion
Mr. Krishnakumar Guda
Show More
Head of Customer Exeperience
Ms. Victoria Ann Taylor
Head of Design
Mr. Ben Colgate
Head of Finance
Mr. Tod Rookes
Head of Delivery
Mr. Jacques Labuschagne
Show Less

See Also

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

The intrinsic value of one PYS stock under the Base Case scenario is 0.11 NZD.

Is PYS stock undervalued or overvalued?

Compared to the current market price of 0.22 NZD, Paysauce Ltd is Overvalued by 51%.

Back to Top