PayPoint plc
LSE:PAY

Watchlist Manager
PayPoint plc Logo
PayPoint plc
LSE:PAY
Watchlist
Price: 438.5 GBX -2.45% Market Closed
Market Cap: 279.4m GBX

Intrinsic Value

The intrinsic value of one PAY stock under the Base Case scenario is 1 038.37 GBX. Compared to the current market price of 438.5 GBX, PayPoint plc is Undervalued by 58%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

PAY Intrinsic Value
1 038.37 GBX
Undervaluation 58%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
PayPoint plc

What is Valuation History?
Ask AI Assistant
What other research platforms think about PAY?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is PAY valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for PayPoint plc.

Explain Valuation
Compare PAY to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about PAY?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
PayPoint plc

Current Assets 364.6m
Cash & Short-Term Investments 248.4m
Receivables 110.2m
Other Current Assets 6m
Non-Current Assets 240.6m
Long-Term Investments 2.9m
PP&E 32.7m
Intangibles 201.8m
Other Non-Current Assets 3.2m
Current Liabilities 364.4m
Accounts Payable 149.5m
Other Current Liabilities 214.9m
Non-Current Liabilities 143.1m
Long-Term Debt 117m
Other Non-Current Liabilities 26.1m
Efficiency

Free Cash Flow Analysis
PayPoint plc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
PayPoint plc

Revenue
319.8m GBP
Cost of Revenue
-184.8m GBP
Gross Profit
135m GBP
Operating Expenses
-81.9m GBP
Operating Income
53.1m GBP
Other Expenses
-36.6m GBP
Net Income
16.5m GBP
Fundamental Scores

PAY Profitability Score
Profitability Due Diligence

PayPoint plc's profitability score is 56/100. The higher the profitability score, the more profitable the company is.

Exceptional 3Y Average ROIC
Exceptional 3Y Average ROE
Positive ROIC
Healthy Gross Margin
56/100
Profitability
Score

PayPoint plc's profitability score is 56/100. The higher the profitability score, the more profitable the company is.

PAY Solvency Score
Solvency Due Diligence

PayPoint plc's solvency score is 43/100. The higher the solvency score, the more solvent the company is.

Negative Net Debt
Long-Term Solvency
Short-Term Solvency
Average D/E
43/100
Solvency
Score

PayPoint plc's solvency score is 43/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

PAY Price Targets Summary
PayPoint plc

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

According to Wall Street analysts, the average 1-year price target for PAY is 889.67 GBX with a low forecast of 474.7 GBX and a high forecast of 1 251.25 GBX.

Lowest
Price Target
474.7 GBX
8% Upside
Average
Price Target
889.67 GBX
103% Upside
Highest
Price Target
1 251.25 GBX
185% 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
Previous Payment
-
Today
Next Payment
-
Today
Dec 7, 2025
Previous Payment
-
Next Payment
-
Ex-Dividend Date
-
Shareholder Yield

Current shareholder yield for PAY 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

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one PAY stock?

The intrinsic value of one PAY stock under the Base Case scenario is 1 038.37 GBX.

Is PAY stock undervalued or overvalued?

Compared to the current market price of 438.5 GBX, PayPoint plc is Undervalued by 58%.

Back to Top