I3 Verticals Inc
F:V1K

Watchlist Manager
I3 Verticals Inc Logo
I3 Verticals Inc
F:V1K
Watchlist
Price: 21 EUR -0.94%
Market Cap: 491.7m EUR

Relative Value

The Relative Value of one V1K stock under the Base Case scenario is 28.68 EUR. Compared to the current market price of 21 EUR, I3 Verticals Inc is Undervalued by 27%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

V1K Relative Value
Base Case
28.68 EUR
Undervaluation 27%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

V1K Competitors Multiples
I3 Verticals Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
I3 Verticals Inc
F:V1K
784.5m EUR 3.7 43.9 21.3 185.3
US
Visa Inc
NYSE:V
624.5B USD 15.6 31.5 22.5 23.5
US
Mastercard Inc
NYSE:MA
474.8B USD 15.1 33.3 24.5 25.9
US
Automatic Data Processing Inc
NASDAQ:ADP
104.1B USD 5 25.2 17.4 19.2
US
PayPal Holdings Inc
NASDAQ:PYPL
52.6B USD 1.6 10.7 7.3 8.4
NL
Adyen NV
AEX:ADYEN
44.4B EUR 17.9 44.1 28.9 32.2
US
Paychex Inc
NASDAQ:PAYX
38.5B USD 6.4 24.1 15.1 17.3
US
Fiserv Inc
NYSE:FI
34.3B USD 1.6 9.5 6.6 9.9
US
Fidelity National Information Services Inc
NYSE:FIS
31.4B USD 3 206.8 11.4 23.2
ES
Amadeus IT Group SA
MAD:AMS
25.1B EUR 3.9 18.6 11.3 14.5
US
Affirm Holdings Inc
NASDAQ:AFRM
23.7B USD 6.8 101.6 38.3 55.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
I3 Verticals Inc
F:V1K
Average EV/EBITDA: 18.6
21.3
31%
0.7
US
Visa Inc
NYSE:V
22.5
12%
1.9
US
Mastercard Inc
NYSE:MA
24.5
15%
1.6
US
Automatic Data Processing Inc
NASDAQ:ADP
17.4
7%
2.5
US
PayPal Holdings Inc
NASDAQ:PYPL
7.3
6%
1.2
NL
Adyen NV
AEX:ADYEN
28.9
28%
1
US
Paychex Inc
NASDAQ:PAYX
15.1
12%
1.3
US
Fiserv Inc
NYSE:FI
6.6
11%
0.6
US
Fidelity National Information Services Inc
NYSE:FIS
11.4
12%
0.9
ES
Amadeus IT Group SA
MAD:AMS
11.3
8%
1.4
US
Affirm Holdings Inc
NASDAQ:AFRM
38.3
49%
0.8