investorscraft@gmail.com

Intrinsic ValueNayax Ltd. (NYAX)

Previous Close$56.12
Intrinsic Value
Upside potential
Previous Close
$56.12

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

Nayax Ltd. operates in the financial technology sector, specializing in cashless payment solutions and management platforms for unattended retail, such as vending machines, kiosks, and EV charging stations. The company generates revenue through hardware sales, payment processing fees, and SaaS subscriptions, leveraging its proprietary technology to enable seamless transactions. Nayax differentiates itself with an integrated ecosystem that combines payment processing, telemetry, and consumer engagement tools, positioning it as a leader in the unattended retail space. The company serves a global clientele, with a strong presence in Europe, North America, and Asia, capitalizing on the shift toward cashless transactions. Its market position is reinforced by strategic partnerships and a focus on innovation, ensuring adaptability in a rapidly evolving fintech landscape. Nayax’s ability to provide end-to-end solutions enhances customer stickiness and recurring revenue streams, making it a key player in the unattended retail payment sector.

Revenue Profitability And Efficiency

Nayax reported revenue of $314.0 million for FY 2024, reflecting robust growth in its payment solutions and SaaS offerings. Despite this, the company posted a net loss of $5.6 million, with diluted EPS of -$0.16, indicating ongoing investments in expansion and technology. Operating cash flow was positive at $42.9 million, suggesting efficient working capital management, while capital expenditures of $3.1 million highlight disciplined investment in growth initiatives.

Earnings Power And Capital Efficiency

The company’s earnings power is tempered by its current net loss, but its strong operating cash flow underscores potential for future profitability. Nayax’s capital efficiency is evident in its ability to generate cash from operations, which supports reinvestment in R&D and market expansion. The balance between growth spending and cash generation will be critical to achieving sustained profitability.

Balance Sheet And Financial Health

Nayax maintains a solid financial position with $83.1 million in cash and equivalents, providing liquidity for operations and growth. Total debt stands at $54.9 million, indicating manageable leverage. The company’s balance sheet reflects a prudent approach to financing, with sufficient resources to navigate near-term challenges while pursuing strategic opportunities.

Growth Trends And Dividend Policy

Nayax is focused on expanding its global footprint and enhancing its product suite, driving top-line growth. The company does not currently pay dividends, opting to reinvest cash flows into growth initiatives. This aligns with its strategy to capture market share in the unattended retail sector, where demand for cashless solutions is accelerating.

Valuation And Market Expectations

The market values Nayax based on its growth potential in the fintech and unattended retail sectors. While the company is not yet profitable, its revenue growth and cash flow generation suggest a path to future earnings. Investors likely price in expectations for continued expansion and eventual margin improvement.

Strategic Advantages And Outlook

Nayax’s integrated payment ecosystem and global reach provide a competitive edge in the unattended retail market. The company is well-positioned to benefit from the secular trend toward cashless transactions. Strategic investments in technology and partnerships should drive long-term growth, though execution risks remain. The outlook hinges on scaling profitability while maintaining innovation leadership.

Sources

Company filings, investor presentations

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