investorscraft@gmail.com

Intrinsic Value of FlexShopper, Inc. (FPAY)

Previous Close$1.04
Intrinsic Value
Upside potential
Previous Close
$1.04

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

FlexShopper, Inc. operates in the financial technology and leasing sector, specializing in providing lease-to-own solutions to consumers through an e-commerce platform. The company primarily serves subprime customers who may not qualify for traditional financing, offering flexible payment options for durable goods such as electronics, appliances, and furniture. FlexShopper generates revenue through lease payments, which include both principal and fees, creating a recurring income stream. The company differentiates itself by integrating technology to streamline the leasing process, partnering with online and brick-and-mortar retailers to expand its reach. Its market position is niche but strategically aligned with the growing demand for alternative financing options in the underbanked segment. Despite competition from traditional lenders and fintech disruptors, FlexShopper’s focus on underserved demographics provides a defensible, albeit high-risk, market opportunity. The company’s ability to manage credit risk and maintain customer retention is critical to its long-term sustainability.

Revenue Profitability And Efficiency

FlexShopper reported revenue of $139.8 million for the period, reflecting its core leasing operations. However, the company posted a net loss of $0.18 million, with diluted EPS of -$0.22, indicating ongoing profitability challenges. Operating cash flow was negative at -$34.9 million, exacerbated by capital expenditures of -$9.2 million, highlighting inefficiencies in cash generation relative to operational and investment needs.

Earnings Power And Capital Efficiency

The company’s negative earnings and operating cash flow underscore weak earnings power, likely due to high credit risk and operational costs associated with its subprime customer base. Capital efficiency appears strained, as evidenced by the significant cash burn and limited profitability, suggesting challenges in scaling the business sustainably without further capital infusion.

Balance Sheet And Financial Health

FlexShopper’s balance sheet shows $10.4 million in cash and equivalents against total debt of $163.3 million, indicating a leveraged position with limited liquidity. The high debt load relative to cash reserves raises concerns about financial flexibility, particularly given the negative operating cash flow and ongoing losses.

Growth Trends And Dividend Policy

Revenue growth trends are not explicitly provided, but the company’s niche market focus suggests potential for expansion if credit risk is managed effectively. FlexShopper does not pay dividends, retaining all earnings to fund operations and growth initiatives, consistent with its early-stage financial profile.

Valuation And Market Expectations

The market likely prices FlexShopper as a high-risk, high-reward play given its subprime focus and leveraged balance sheet. The lack of profitability and negative cash flow may weigh on valuation multiples, with investors pricing in significant execution risk and uncertainty around credit performance.

Strategic Advantages And Outlook

FlexShopper’s strategic advantage lies in its targeted approach to underserved consumers and its integrated leasing platform. However, the outlook remains cautious due to financial leverage, profitability challenges, and exposure to economic cycles. Success hinges on improving credit underwriting, scaling efficiently, and potentially diversifying revenue streams to reduce reliance on high-risk leasing.

Sources

Company filings (10-K), CIK 0001397047

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount