Payfare Inc
TSX:PAY

Watchlist Manager
Payfare Inc Logo
Payfare Inc
TSX:PAY
Watchlist
Price: 2.11 CAD 0.96% Market Closed
Market Cap: 101.4m CAD
Have any thoughts about
Payfare Inc?
Write Note

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 5.46 CAD. Compared to the current market price of 2.11 CAD, Payfare Inc is Undervalued by 61%.

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

PAY Intrinsic Value
5.46 CAD
Undervaluation 61%
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...
How do you feel about PAY?
Bearish
Neutral
Bullish

Fundamental Analysis

2.11 CAD
+0.96%
+0.96%
Benchmark
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:

Payfare Inc
CA
Technology
Market Cap
101.4m CAD
IPO
Mar 19, 2021
Employees
70
Canada
Market Cap
101.4m CAD
Industry
Technology
IPO
Mar 19, 2021
Company Overview
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
AI Assistant
AI Assistant
Ask me anything about Payfare Inc

Provide an overview of the primary business activities
of Payfare Inc.

What unique competitive advantages
does Payfare Inc hold over its rivals?

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

Summarize the latest earnings call
of Payfare Inc.

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

Show all valuation multiples
for Payfare Inc.

Provide P/S
for Payfare Inc.

Provide P/E
for Payfare Inc.

Provide P/OCF
for Payfare Inc.

Provide P/FCFE
for Payfare Inc.

Provide P/B
for Payfare Inc.

Provide EV/S
for Payfare Inc.

Provide EV/GP
for Payfare Inc.

Provide EV/EBITDA
for Payfare Inc.

Provide EV/EBIT
for Payfare Inc.

Provide EV/OCF
for Payfare Inc.

Provide EV/FCFF
for Payfare Inc.

Provide EV/IC
for Payfare Inc.

Show me price targets
for Payfare Inc made by professional analysts.

What are the Revenue projections
for Payfare Inc?

How accurate were the past Revenue estimates
for Payfare Inc?

What are the Net Income projections
for Payfare Inc?

How accurate were the past Net Income estimates
for Payfare Inc?

What are the EPS projections
for Payfare Inc?

How accurate were the past EPS estimates
for Payfare Inc?

What are the EBIT projections
for Payfare Inc?

How accurate were the past EBIT estimates
for Payfare Inc?

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

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

Compare historical revenue growth rates
of Payfare Inc against its competitors.

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

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

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

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

Show all profitability ratios
for Payfare Inc.

Provide ROE
for Payfare Inc.

Provide ROA
for Payfare Inc.

Provide ROIC
for Payfare Inc.

Provide ROCE
for Payfare Inc.

Provide Gross Margin
for Payfare Inc.

Provide Operating Margin
for Payfare Inc.

Provide Net Margin
for Payfare Inc.

Provide FCF Margin
for Payfare Inc.

Show all solvency ratios
for Payfare Inc.

Provide D/E Ratio
for Payfare Inc.

Provide D/A Ratio
for Payfare Inc.

Provide Interest Coverage Ratio
for Payfare Inc.

Provide Altman Z-Score Ratio
for Payfare Inc.

Provide Quick Ratio
for Payfare Inc.

Provide Current Ratio
for Payfare Inc.

Provide Cash Ratio
for Payfare Inc.

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

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

What is the current Free Cash Flow
of Payfare Inc?

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

Financials
Annual
Quarterly
TTM
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
Current Liabilities 281m
Accounts Payable 36.5m
Other Current Liabilities 244.5m
Non-Current Liabilities 33k
Long-Term Debt 32k
Other Non-Current Liabilities 1k
Efficiency

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

Free Cash Flow Analysis
Payfare Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate
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

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

According to Wall Street analysts, the average 1-year price target for PAY is 5.1 CAD with a low forecast of 2.02 CAD and a high forecast of 11.55 CAD.

Lowest
Price Target
2.02 CAD
4% Downside
Average
Price Target
5.1 CAD
142% Upside
Highest
Price Target
11.55 CAD
447% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for PAY?

Click here to dive deeper.

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

See Also

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

The intrinsic value of one PAY stock under the Base Case scenario is 5.46 CAD.

Is PAY stock undervalued or overvalued?

Compared to the current market price of 2.11 CAD, Payfare Inc is Undervalued by 61%.

Back to Top