investorscraft@gmail.com

Intrinsic ValueRyvyl Inc. (RVYL)

Previous Close$6.27
Intrinsic Value
Upside potential
Previous Close
$6.27

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

Ryvyl Inc. operates in the financial technology sector, specializing in innovative payment solutions and digital transaction platforms. The company generates revenue primarily through transaction fees, software licensing, and value-added services tailored to businesses and financial institutions. Its core offerings include secure payment processing, blockchain-based solutions, and cross-border payment facilitation, positioning it as a niche player in a competitive fintech landscape dominated by larger incumbents. Ryvyl targets underserved markets, including SMEs and emerging economies, leveraging its technological agility to differentiate from traditional payment processors. The company’s market position is characterized by its focus on scalability and compliance, though it faces challenges in gaining significant market share against established competitors. Its growth strategy hinges on expanding its product suite and forging strategic partnerships to enhance adoption.

Revenue Profitability And Efficiency

Ryvyl reported revenue of $56.0 million for the period, reflecting its ability to monetize its payment solutions. However, net income stood at -$26.8 million, indicating ongoing cost pressures and investment in growth initiatives. Operating cash flow was positive at $21.2 million, suggesting some operational efficiency, though capital expenditures were minimal at -$47,000, highlighting a lean approach to infrastructure investment.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -$4.01 underscores its current lack of profitability, driven by high operating expenses relative to revenue. With shares outstanding at 6.69 million, Ryvyl’s capital structure remains modest, but its negative earnings power raises questions about sustainable scalability without further funding or improved margins.

Balance Sheet And Financial Health

Ryvyl’s balance sheet shows $2.6 million in cash and equivalents against $21.1 million in total debt, indicating liquidity constraints. The debt burden may limit flexibility, though the absence of dividends allows for reinvestment. Financial health appears strained, necessitating careful monitoring of leverage and cash burn rates.

Growth Trends And Dividend Policy

Revenue growth trends are not explicitly provided, but the fintech sector’s expansion suggests potential upside. The company has no dividend policy, aligning with its focus on reinvesting cash flows into growth and technology development. Future performance will likely hinge on market penetration and operational cost management.

Valuation And Market Expectations

Given its negative earnings and high debt, Ryvyl’s valuation is speculative, likely driven by growth potential rather than current fundamentals. Market expectations may center on its ability to achieve profitability or secure additional funding to sustain operations.

Strategic Advantages And Outlook

Ryvyl’s strategic advantages lie in its niche focus and technological capabilities, but execution risks remain high. The outlook depends on its ability to scale profitably, manage debt, and differentiate in a crowded market. Success will require disciplined cost control and strategic partnerships to amplify its market reach.

Sources

Company filings (CIK: 0001419275), financial statements for FY ending 2024-12-31

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