investorscraft@gmail.com

Intrinsic ValueInternational Money Express, Inc. (IMXI)

Previous Close$14.50
Intrinsic Value
Upside potential
Previous Close
$14.50

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

International Money Express, Inc. (Intermex) operates as a leading money remittance services provider, specializing in fast, secure, and cost-effective cross-border payments between the U.S. and Latin America. The company primarily serves underbanked Hispanic consumers through a network of retail locations, digital platforms, and direct-to-account transfers. Its core revenue model relies on transaction fees and foreign exchange spreads, capitalizing on high remittance volumes in key corridors like Mexico, Guatemala, and El Salvador. Intermex differentiates itself through proprietary technology, compliance expertise, and strong relationships with payout partners, enabling reliable service in often volatile markets. The company holds a competitive position in the niche Latin American remittance sector, where it competes with both traditional players and fintech disruptors. Its focus on compliance and customer trust has solidified its reputation, though it faces regulatory risks and currency fluctuations inherent to the industry.

Revenue Profitability And Efficiency

Intermex reported $658.6 million in revenue for the period, with net income of $58.8 million, reflecting a net margin of approximately 8.9%. Diluted EPS stood at $1.79, supported by disciplined cost management. Operating cash flow was $53.1 million, though capital expenditures of $30.0 million indicate ongoing investments in technology and infrastructure to sustain growth and operational resilience.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, with its remittance-focused model generating stable cash flows. Capital efficiency is moderate, as evidenced by its operating cash flow covering capex needs while maintaining profitability. The absence of dividends suggests reinvestment into growth initiatives, though the debt-to-equity ratio and interest coverage would provide further insight into leverage constraints.

Balance Sheet And Financial Health

Intermex maintains a strong liquidity position with $130.5 million in cash and equivalents, against total debt of $181.7 million. The balance sheet appears manageable, with sufficient cash reserves to meet short-term obligations. However, the debt level warrants monitoring, particularly in light of potential macroeconomic pressures affecting remittance volumes or currency risks.

Growth Trends And Dividend Policy

Growth is likely driven by increasing remittance demand in Latin America, digital adoption, and expansion into new corridors. The company does not currently pay dividends, opting instead to reinvest cash flows into technology and market penetration. Historical trends suggest a focus on scalable operations, though competitive pressures may necessitate continued investment to maintain market share.

Valuation And Market Expectations

With a diluted EPS of $1.79 and approximately 32.4 million shares outstanding, the market likely prices Intermex on growth potential in the remittance space. Valuation multiples would depend on sector comparables, with investors weighing its niche focus against regulatory risks and competition from digital-first entrants.

Strategic Advantages And Outlook

Intermex’s strategic advantages include its specialized Latin American network, compliance infrastructure, and hybrid digital-retail distribution. The outlook remains cautiously positive, contingent on sustained remittance demand and effective risk management. However, macroeconomic volatility in key markets and regulatory changes pose potential headwinds that could impact profitability and growth trajectories.

Sources

Company filings (10-K, earnings releases), CIK 0001683695

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