
Payfare Inc
TSX:PAY

Intrinsic Value
The intrinsic value of one
PAY
stock under the Base Case scenario is
5.6
CAD.
Compared to the current market price of 4 CAD,
Payfare Inc
is
Undervalued by 29%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Payfare Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Payfare Inc
Balance Sheet Decomposition
Payfare Inc
Current Assets | 347.5m |
Cash & Short-Term Investments | 74.7m |
Receivables | 10.5m |
Other Current Assets | 262.3m |
Non-Current Assets | 20.9m |
Long-Term Investments | 12.9m |
PP&E | 151k |
Intangibles | 6.9m |
Other Non-Current Assets | 870k |
Free Cash Flow Analysis
Payfare Inc
CAD | |
Free Cash Flow | CAD |
Earnings Waterfall
Payfare Inc
Revenue
|
216.9m
CAD
|
Cost of Revenue
|
-161m
CAD
|
Gross Profit
|
55.8m
CAD
|
Operating Expenses
|
-38.9m
CAD
|
Operating Income
|
16.9m
CAD
|
Other Expenses
|
2.5m
CAD
|
Net Income
|
19.4m
CAD
|
PAY Profitability Score
Profitability Due Diligence
Payfare Inc's profitability score is 45/100. The higher the profitability score, the more profitable the company is.

Score
Payfare Inc's profitability score is 45/100. The higher the profitability score, the more profitable the company is.
PAY Solvency Score
Solvency Due Diligence
Payfare Inc's solvency score is 58/100. The higher the solvency score, the more solvent the company is.

Score
Payfare Inc's solvency score is 58/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
PAY Price Targets Summary
Payfare Inc
Dividends
Current shareholder yield for PAY 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?
The intrinsic value of one
PAY
stock under the Base Case scenario is
5.6
CAD.
Compared to the current market price of 4 CAD,
Payfare Inc
is
Undervalued by 29%.