As of 2025-09-18, the Intrinsic Value of International Money Express Inc (IMXI) is 33.43 USD. This IMXI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.48 USD, the upside of International Money Express Inc is 130.90%.
The range of the Intrinsic Value is 29.05 - 39.63 USD
Based on its market price of 14.48 USD and our intrinsic valuation, International Money Express Inc (IMXI) is undervalued by 130.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 29.05 - 39.63 | 33.43 | 130.9% |
| DCF (Growth 10y) | 31.26 - 41.48 | 35.51 | 145.3% |
| DCF (EBITDA 5y) | 53.92 - 71.12 | 68.70 | 374.4% |
| DCF (EBITDA 10y) | 50.14 - 67.38 | 63.23 | 336.7% |
| Fair Value | 43.34 - 43.34 | 43.34 | 199.34% |
| P/E | 48.65 - 50.92 | 49.86 | 244.3% |
| EV/EBITDA | 57.37 - 73.82 | 71.09 | 391.0% |
| EPV | 28.20 - 34.26 | 31.23 | 115.7% |
| DDM - Stable | 11.26 - 20.33 | 15.79 | 9.1% |
| DDM - Multi | 14.45 - 20.74 | 17.06 | 17.8% |
| Market Cap (mil) | 429.77 |
| Beta | 1.21 |
| Outstanding shares (mil) | 29.68 |
| Enterprise Value (mil) | 399.18 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.73% |
| Cost of Debt | 5.04% |
| WACC | 8.11% |