Is RPAY undervalued or overvalued?

As of 2025-03-27, the Intrinsic Value of Repay Holdings Corp (RPAY) is 6.80 USD. This RPAY valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 5.86 USD, the upside of Repay Holdings Corp is 16.10%. This means that RPAY is undervalued by 16.10%.

The range of the Intrinsic Value is 4.13 - 9.03 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	(40.97) - (5.44)	(7.28)	-224.2%
DCF (Growth 10y)	(4.65) - (21.04)	(5.52)	-194.2%
DCF (EBITDA 5y)	4.13 - 9.03	6.80	16.1%
DCF (EBITDA 10y)	5.77 - 14.53	10.22	74.4%
Fair Value	-0.56 - -0.56	-0.56	-109.64%
P/E	(1.82) - (2.65)	(2.58)	-144.1%
EV/EBITDA	4.78 - 15.39	9.50	62.2%
EPV	13.12 - 21.67	17.40	196.9%
DDM - Stable	(1.05) - (6.16)	(3.60)	-161.5%
DDM - Multi	0.35 - 1.67	0.58	-90.0%