investorscraft@gmail.com

Intrinsic ValueUsio, Inc. (USIO)

Previous Close$1.51
Intrinsic Value
Upside potential
Previous Close
$1.51

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

Usio, Inc. operates in the financial technology sector, providing integrated payment processing solutions to businesses across various industries. The company generates revenue primarily through transaction fees, SaaS-based payment platforms, and prepaid card programs. Its offerings include ACH processing, credit and debit card services, and electronic billing solutions, catering to small and medium-sized enterprises as well as larger corporate clients. Usio differentiates itself through proprietary technology that enhances payment efficiency and security, positioning it as a competitive player in the fragmented fintech market. The company serves a diverse client base, including healthcare, nonprofit, and utility sectors, leveraging its scalable infrastructure to support high-volume transactions. While not a market leader, Usio has carved out a niche by focusing on underserved verticals and offering customizable payment solutions. Its ability to integrate with existing enterprise systems provides a sticky customer base, though competition from larger payment processors remains a challenge.

Revenue Profitability And Efficiency

Usio reported revenue of $82.9 million for FY 2024, with net income of $3.3 million, reflecting a net margin of approximately 4%. The company generated $2.9 million in operating cash flow, demonstrating modest but positive cash conversion. Capital expenditures of $0.99 million suggest disciplined reinvestment, with a focus on maintaining rather than aggressively expanding its technological infrastructure. The diluted EPS of $0.12 indicates adequate profitability given its market capitalization.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by recurring transaction-based revenue, which provides stability despite macroeconomic fluctuations. With a capital-light business model, Usio achieves reasonable returns on invested capital, though its scale limits operational leverage compared to larger peers. The absence of significant debt enhances its ability to reinvest earnings into growth initiatives or strategic acquisitions, albeit at a measured pace.

Balance Sheet And Financial Health

Usio maintains a solid balance sheet, with $8.1 million in cash and equivalents against $3.9 million in total debt, indicating strong liquidity. The low leverage ratio underscores financial flexibility, while the lack of dividend payouts allows for retained earnings to fund organic growth. The company’s asset-light structure and manageable liabilities position it well to navigate economic uncertainties.

Growth Trends And Dividend Policy

Revenue growth has been steady, supported by increasing electronic payment adoption. Usio does not pay dividends, opting instead to reinvest cash flows into technology and market expansion. The company’s focus on niche verticals and SaaS-based solutions provides a runway for incremental growth, though scalability remains a question given competitive pressures in the broader payments industry.

Valuation And Market Expectations

Trading at a modest earnings multiple, Usio’s valuation reflects its smaller scale and niche positioning. Market expectations appear tempered, with investors likely awaiting evidence of sustained profitability or market share gains before assigning a premium. The stock’s performance will hinge on execution in expanding its client base and maintaining margins amid rising fintech competition.

Strategic Advantages And Outlook

Usio’s proprietary technology and vertical-specific solutions offer differentiation in a crowded market. The outlook depends on its ability to scale efficiently while preserving margins. Strategic partnerships or targeted acquisitions could accelerate growth, but organic execution remains critical. Near-term challenges include competition and regulatory scrutiny, while long-term opportunities lie in payment innovation and underserved sectors.

Sources

Company filings (10-K), 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