As of 2024-12-15, the Intrinsic Value of Paya Holdings Inc (PAYA) is
8.20 USD. This PAYA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 9.74 USD, the upside of Paya Holdings Inc is
-15.90%.
The range of the Intrinsic Value is 4.98 - 21.37 USD
PAYA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
4.98 - 21.37 |
8.20 |
-15.9% |
| DCF (Growth 10y) |
7.53 - 29.95 |
11.95 |
22.7% |
| DCF (EBITDA 5y) |
7.44 - 8.80 |
8.22 |
-15.6% |
| DCF (EBITDA 10y) |
10.32 - 13.06 |
11.77 |
20.8% |
| Fair Value |
1.79 - 1.79 |
1.79 |
-81.62% |
| P/E |
0.71 - 1.65 |
1.18 |
-87.9% |
| EV/EBITDA |
1.72 - 9.38 |
5.97 |
-38.7% |
| EPV |
4.96 - 6.67 |
5.81 |
-40.3% |
| DDM - Stable |
0.88 - 4.58 |
2.73 |
-72.0% |
| DDM - Multi |
2.40 - 9.71 |
3.84 |
-60.5% |
PAYA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,288.01 |
| Beta |
0.36 |
| Outstanding shares (mil) |
132.24 |
| Enterprise Value (mil) |
1,375.11 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.66% |
| Cost of Debt |
7.47% |
| WACC |
7.31% |