Intrinsic Value

PAY price has not been updated for more than 1 year. This may indicate that the stock has been delisted.
PAY'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 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:

PAY Intrinsic Value
5.6 CAD
Undervaluation 29%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Payfare Inc

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

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

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

Start Valuation
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
PAY
Valuation History
HIDDEN
Show
Valuation History Unavailable

Historical valuation for PAY cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
0%

Fundamental Analysis

Payfare Inc
TSX:PAY
CA
Technology
Market Cap
192.3m CAD
IPO
Mar 19, 2021
CA
Technology
Market Cap
192.3m CAD
IPO
Mar 19, 2021
Price
CA$false
EPS
CA$false
Company Overview
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about PAY?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about Payfare Inc
Financials
Annual
Quarterly
TTM

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
Efficiency

Free Cash Flow Analysis
Payfare Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

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
Fundamental Scores

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.

Exceptional 3-Years Revenue Growth
ROE is Increasing
ROIC is Increasing
Exceptional ROE
45/100
Profitability
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.

Negative Net Debt
Low D/E
Long-Term Solvency
Short-Term Solvency
58/100
Solvency
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

There are no price targets for PAY.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Dividends

Payfare Inc
does not pay dividends
Shareholder Yield

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?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest
What is the Intrinsic Value of one PAY stock?

The intrinsic value of one PAY stock under the Base Case scenario is 5.6 CAD.

Is PAY stock undervalued or overvalued?

Compared to the current market price of 4 CAD, Payfare Inc is Undervalued by 29%.

Back to Top