P

Paysauce Ltd
NZX:PYS

Watchlist Manager
Paysauce Ltd
NZX:PYS
Watchlist
Price: 0.285 NZD 1.79% Market Closed
Market Cap: 41.2m NZD

Intrinsic Value

The intrinsic value of one PYS stock under the Base Case scenario is 0.096 NZD. Compared to the current market price of 0.285 NZD, Paysauce Ltd is Overvalued by 66%.

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

PYS Intrinsic Value
0.096 NZD
Overvaluation 66%
Intrinsic Value
Price
P
Worst Case
Base Case
Best Case

Valuation History
Paysauce Ltd

What is Valuation History?
Ask AI Assistant
What other research platforms think about PYS?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is PYS valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Paysauce Ltd.

Explain Valuation
Compare PYS to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about PYS?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Paysauce Ltd

Current Assets 37.1m
Cash & Short-Term Investments 36.5m
Receivables 181k
Other Current Assets 343k
Non-Current Assets 6.6m
Long-Term Investments 1.7m
PP&E 352k
Intangibles 3.4m
Other Non-Current Assets 1.2m
Current Liabilities 39.4m
Accounts Payable 522k
Accrued Liabilities 364k
Other Current Liabilities 38.5m
Non-Current Liabilities 111k
Long-Term Debt 111k
Efficiency

Free Cash Flow Analysis
Paysauce Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Paysauce Ltd

Revenue
9m NZD
Operating Expenses
-8.4m NZD
Operating Income
586k NZD
Other Expenses
95k NZD
Net Income
681k NZD
Fundamental Scores

PYS Profitability Score
Profitability Due Diligence

Paysauce Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

50/100
Profitability
Score

Paysauce Ltd's profitability score is 50/100. 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

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

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one PYS stock?

The intrinsic value of one PYS stock under the Base Case scenario is 0.096 NZD.

Is PYS stock undervalued or overvalued?

Compared to the current market price of 0.285 NZD, Paysauce Ltd is Overvalued by 66%.

Back to Top