Previous Close | $28.09 |
Intrinsic Value | $2.51 |
Upside potential | -91% |
Data is not available at this time.
i3 Verticals, Inc. operates as a specialized payment solutions provider, primarily serving small and medium-sized businesses (SMBs) across niche vertical markets such as education, non-profit, and healthcare. The company generates revenue through integrated payment processing, software, and value-added services, leveraging a vertically focused approach to differentiate itself in the highly competitive fintech sector. Its proprietary technology platforms enable seamless transaction processing, recurring billing, and data analytics, catering to the unique needs of its target industries. i3 Verticals has carved out a defensible market position by combining deep industry expertise with tailored payment solutions, allowing it to maintain sticky customer relationships and cross-sell opportunities. The company's acquisition-driven growth strategy further strengthens its foothold in fragmented verticals, though this exposes it to integration risks. Competitive advantages include its vertical specialization, integrated software stack, and ability to monetize payment volumes through high-margin SaaS-like recurring revenue streams.
For FY 2024, i3 Verticals reported $229.9 million in revenue alongside $113.3 million in net income, though diluted EPS stood at -$3.21 due to one-time items or accounting adjustments. Operating cash flow of $48.4 million suggests solid cash conversion, while zero capital expenditures indicate a capital-light model focused on software and payments infrastructure rather than heavy asset investments.
The company demonstrates strong earnings power with net income representing 49.3% of revenue, though this may reflect non-recurring gains. Negative EPS suggests potential share count impacts from convertible instruments or warrants. The absence of capex alongside healthy operating cash flow implies high capital efficiency in scaling its payment platform without significant reinvestment needs.
i3 Verticals maintains a robust liquidity position with $86.5 million in cash against just $36.0 million in total debt, indicating a net cash position. This conservative capital structure provides flexibility for strategic acquisitions or share repurchases. The lack of dividend payments aligns with its growth-focused capital allocation strategy.
Historical performance suggests an acquisition-driven growth trajectory, though organic growth metrics are unclear from provided data. The company does not currently pay dividends, preferring to reinvest cash flows into vertical expansion and technology development. Future growth will likely depend on successful integration of acquired platforms and cross-selling payment solutions across its niche markets.
Market expectations appear mixed given the disparity between strong net income and negative EPS. Investors likely price the stock based on cash flow multiples given the capital-light model, while the negative EPS may reflect non-cash accounting treatments. The company's valuation premium would stem from its vertical specialization and recurring revenue model rather than pure growth metrics.
i3 Verticals' key strategic advantage lies in its vertical-specific payment solutions that create switching costs for SMB customers. The outlook depends on execution in consolidating niche payment verticals while maintaining integration discipline. Risks include payment processing margin compression and increased competition from fintech disruptors, while opportunities exist in expanding its software-enabled payment solutions to adjacent verticals.
Company filings (CIK 0001728688), reported financials for FY ending 2024-09-30
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |