investorscraft@gmail.com

Intrinsic ValueRepay Holdings Corporation (RPAY)

Previous Close$3.49
Intrinsic Value
Upside potential
Previous Close
$3.49

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

Repay Holdings Corporation operates in the financial technology sector, specializing in integrated payment processing solutions for industry-specific verticals such as consumer finance, healthcare, and business-to-business services. The company generates revenue primarily through transaction fees, SaaS-based subscription services, and value-added solutions like risk management and analytics. Its platform enables seamless, secure, and compliant payment processing, catering to clients who require tailored payment ecosystems with embedded compliance features. Repay differentiates itself through vertical specialization, offering deep domain expertise that enhances client retention and cross-selling opportunities. The company competes in a fragmented market dominated by larger players but maintains a niche focus on underserved industries with complex regulatory requirements. Its partnerships with financial institutions and software providers further solidify its position as a trusted intermediary in the payment lifecycle.

Revenue Profitability And Efficiency

Repay reported $313.0 million in revenue for FY 2024, reflecting its scalable transaction-based model. However, net income stood at -$10.2 million, with diluted EPS of -$0.11, indicating margin pressures from integration costs or competitive pricing. Operating cash flow was robust at $150.1 million, suggesting strong cash conversion from core operations. Capital expenditures were minimal at -$1.0 million, highlighting capital-light scalability.

Earnings Power And Capital Efficiency

The company’s negative net income contrasts with its high operating cash flow, implying non-cash charges or reinvestment activities. The capital-light model is evident in low capex relative to revenue, supporting efficient asset utilization. Further analysis of adjusted EBITDA (if disclosed) would clarify underlying earnings power absent one-time items.

Balance Sheet And Financial Health

Repay holds $189.5 million in cash against $508.5 million of total debt, indicating a leveraged position. The debt-to-equity ratio (if calculable) would provide context, but liquidity appears manageable given strong operating cash flow. Absent dividend obligations, the company retains flexibility for debt servicing or strategic acquisitions.

Growth Trends And Dividend Policy

Revenue growth trends (unavailable here) would clarify top-line trajectory, but the lack of dividends suggests a reinvestment focus. The company’s vertical-specific approach may support organic expansion, while M&A could supplement growth given its M&A history. Investor priorities likely center on margin improvement and free cash flow generation.

Valuation And Market Expectations

With a negative EPS, traditional P/E metrics are inapplicable. Valuation may hinge on revenue multiples or discounted cash flow models, emphasizing future margin expansion. Market expectations likely balance growth potential against profitability challenges in a competitive fintech landscape.

Strategic Advantages And Outlook

Repay’s vertical specialization and embedded compliance features provide defensible moats. Near-term execution risks include integration of acquisitions and margin recovery. Long-term prospects depend on scaling niche dominance and leveraging regulatory tailwinds in payment digitization.

Sources

Company filings (CIK: 0001720592), unaudited FY 2024 data provided

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