Earlypay Ltd
ASX:EPY

Watchlist Manager
Earlypay Ltd Logo
Earlypay Ltd
ASX:EPY
Watchlist
Price: 0.205 AUD -2.38% Market Closed
Market Cap: 55.8m AUD

Intrinsic Value

EPY's intrinsic value estimate is unreliable because it is based only on its multiples and doesn't use a DCF valuation.

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:

EPY Intrinsic Value
0.584 AUD
Undervaluation 65%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Earlypay Ltd

Valuation History Unavailable

Historical valuation for EPY cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
0%

Fundamental Analysis

Company Overview
Loading...
Management
Loading...
Contacts
Loading...
AI Assistant
AI Assistant
Ask me anything about Earlypay Ltd
Financials
Annual
Quarterly
TTM

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
Efficiency

Free Cash Flow Analysis
Earlypay Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

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
Fundamental Scores

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.

Positive Gross Profit
Positive Free Cash Flow
Positive Operating Income
Positive 3-Years Revenue Growth
51/100
Profitability
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.

Short-Term Solvency
Long-Term Solvency
Average D/E
Positive Net Debt
27/100
Solvency
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

Wall Street analysts forecast EPY stock price to rise over the next 12 months.

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.

Lowest
Price Target
0.303 AUD
48% Upside
Average
Price Target
0.306 AUD
49% Upside
Highest
Price Target
0.315 AUD
54% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Ownership

EPY Insider Trading
Buy and sell transactions by insiders

What is the Intrinsic Value of one EPY stock?

The intrinsic value of one EPY stock under the Base Case scenario is 0.584 AUD.

Is EPY stock undervalued or overvalued?

Compared to the current market price of 0.205 AUD, Earlypay Ltd is Undervalued by 65%.

Back to Top