
Earlypay Ltd
ASX:EPY

Intrinsic Value
The intrinsic value of one
EPY
stock under the Base Case scenario is
0.584
AUD.
Compared to the current market price of 0.205 AUD,
Earlypay Ltd
is
Undervalued by 65%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Earlypay Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Earlypay Ltd
Balance Sheet Decomposition
Earlypay Ltd
Current Assets | 209.6m |
Cash & Short-Term Investments | 13.4m |
Receivables | 174.9m |
Other Current Assets | 21.4m |
Non-Current Assets | 104.4m |
PP&E | 1.7m |
Intangibles | 31.3m |
Other Non-Current Assets | 71.4m |
Free Cash Flow Analysis
Earlypay Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Earlypay Ltd
Revenue
|
53.3m
AUD
|
Cost of Revenue
|
-2.6m
AUD
|
Gross Profit
|
50.7m
AUD
|
Operating Expenses
|
-28.5m
AUD
|
Operating Income
|
22.2m
AUD
|
Other Expenses
|
-20.5m
AUD
|
Net Income
|
1.7m
AUD
|
EPY Profitability Score
Profitability Due Diligence
Earlypay Ltd's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

Score
Earlypay Ltd's profitability score is 51/100. The higher the profitability score, the more profitable the company is.
EPY Solvency Score
Solvency Due Diligence
Earlypay Ltd's solvency score is 27/100. The higher the solvency score, the more solvent the company is.

Score
Earlypay Ltd's solvency score is 27/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
EPY Price Targets Summary
Earlypay Ltd
According to Wall Street analysts, the average 1-year price target for
EPY
is 0.306 AUD
with a low forecast of 0.303 AUD and a high forecast of 0.315 AUD.
Dividends
Current shareholder yield for EPY is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
EPY
stock under the Base Case scenario is
0.584
AUD.
Compared to the current market price of 0.205 AUD,
Earlypay Ltd
is
Undervalued by 65%.