investorscraft@gmail.com

Intrinsic ValuePayfare Inc. (PAY.TO)

Previous Close$4.00
Intrinsic Value
Upside potential
Previous Close
$4.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Payfare Inc. is a financial technology company specializing in instant payment and digital banking solutions tailored for gig economy workers across Canada, the U.S., and Mexico. The company’s flagship platform, PayFare, enables gig workers to access their earnings immediately while offering integrated banking services such as ATM withdrawals, fund transfers, bill payments, and savings wallets. By addressing the financial pain points of gig workers—such as delayed payments and lack of traditional banking access—Payfare has carved a niche in the fintech sector. The company operates in the competitive software infrastructure space, where it differentiates itself through real-time payment processing and a user-centric approach. Its partnerships with major gig economy platforms enhance its market penetration, positioning Payfare as a critical enabler for the growing contingent workforce. The company’s focus on scalability and regulatory compliance further strengthens its foothold in North America’s evolving digital payments landscape.

Revenue Profitability And Efficiency

In FY 2023, Payfare reported revenue of CAD 186.0 million, reflecting its ability to monetize its digital payment solutions effectively. Net income stood at CAD 13.1 million, with diluted EPS of CAD 0.27, indicating solid profitability. Operating cash flow was robust at CAD 22.6 million, supported by efficient working capital management, while minimal capital expenditures (CAD -60.6 thousand) suggest a capital-light business model.

Earnings Power And Capital Efficiency

Payfare demonstrates strong earnings power, with a net income margin of approximately 7.1%. The absence of debt and a cash reserve of CAD 78.2 million underscore prudent capital allocation. The company’s asset-light structure and scalable platform contribute to high capital efficiency, enabling reinvestment in growth initiatives without significant leverage.

Balance Sheet And Financial Health

Payfare maintains a healthy balance sheet, with no debt and substantial cash reserves of CAD 78.2 million as of FY 2023. This liquidity position provides flexibility for strategic investments or potential acquisitions. The company’s financial stability is further reinforced by positive operating cash flow and negligible capital expenditure requirements.

Growth Trends And Dividend Policy

Payfare’s growth is driven by the expanding gig economy and increasing adoption of its instant payment solutions. The company does not currently pay dividends, opting instead to reinvest earnings into platform enhancements and geographic expansion. This aligns with its focus on capturing market share in a high-growth sector.

Valuation And Market Expectations

With a market capitalization of CAD 193.1 million, Payfare trades at a revenue multiple of approximately 1.0x, reflecting investor expectations for sustained growth in the gig economy fintech space. The stock’s beta of 0.95 suggests moderate volatility relative to the broader market.

Strategic Advantages And Outlook

Payfare’s strategic advantages include its first-mover positioning in gig worker payments, scalable technology, and strong partner network. The outlook remains positive, supported by secular trends in gig work and digital banking adoption. However, competition and regulatory changes in fintech could pose challenges. The company’s focus on innovation and compliance will be critical to maintaining its competitive edge.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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