investorscraft@gmail.com

Intrinsic Value of i3 Verticals, Inc. (IIIV)

Previous Close$28.09
Intrinsic Value
Upside potential
Previous Close
$28.09

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

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company filings (CIK 0001728688), reported financials for FY ending 2024-09-30

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