I3 Verticals Inc
NASDAQ:IIIV
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/EBITDA
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBITDA returns to its 3-Year Average (20.3), the stock would be worth $23.24 (9% upside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 18.6 | $21.28 |
0%
|
| 3-Year Average | 20.3 | $23.24 |
+9%
|
| 5-Year Average | 27.5 | $31.56 |
+48%
|
| Industry Average | 19.4 | $22.18 |
+4%
|
| Country Average | 14.4 | $16.45 |
-23%
|
Forward EV/EBITDA
Today’s price vs future ebitda
| Today's Enterprise Value | EBITDA | Forward EV/EBITDA | ||
|---|---|---|---|---|
|
$637.8m
|
/ |
Jan 2026
$31.4m
|
= |
|
|
$637.8m
|
/ |
Sep 2026
$64.4m
|
= |
|
|
$637.8m
|
/ |
Sep 2027
$71.4m
|
= |
|
|
$637.8m
|
/ |
Sep 2028
$78.1m
|
= |
|
Forward EV/EBITDA shows whether today’s EV/EBITDA still looks high or low once future ebitda are taken into account.
Peer Comparison
| Market Cap | EV/EBITDA | P/E | ||||
|---|---|---|---|---|---|---|
| US |
|
I3 Verticals Inc
NASDAQ:IIIV
|
659.5m USD | 18.6 | 40.5 | |
| US |
|
Visa Inc
NYSE:V
|
589.4B USD | 20.4 | 28.6 | |
| US |
|
Mastercard Inc
NYSE:MA
|
449.1B USD | 22.2 | 30 | |
| US |
|
Automatic Data Processing Inc
NASDAQ:ADP
|
80B USD | 13.2 | 18.9 | |
| US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
45.8B USD | 6.2 | 8.8 | |
| NL |
|
Adyen NV
AEX:ADYEN
|
29.3B EUR | 15.1 | 27.6 | |
| US |
|
Fiserv Inc
NASDAQ:FISV
|
32.9B USD | 6.7 | 9.4 | |
| US |
|
Paychex Inc
NASDAQ:PAYX
|
32.6B USD | 12.1 | 19.9 | |
| ES |
|
Amadeus IT Group SA
MAD:AMS
|
22B EUR | 9.1 | 16.2 | |
| US |
|
Fidelity National Information Services Inc
NYSE:FIS
|
23.5B USD | 9.4 | 61.5 | |
| US |
F
|
Fleetcor Technologies Inc
NYSE:CPAY
|
21.4B USD | 11.5 | 20.2 |
Market Distribution
| Min | 0 |
| 30th Percentile | 10 |
| Median | 14.4 |
| 70th Percentile | 21.5 |
| Max | 1 767 274.1 |
Other Multiples
I3 Verticals Inc
Glance View
i3 Verticals, Inc. is a holding company, which engages in the provision of integrated payment and software solutions to small-and medium-sized businesses and organizations in strategic vertical markets. The company is headquartered in Nashville, Tennessee and currently employs 1,438 full-time employees. The company went IPO on 2018-06-21. The firm's segments include Merchant Services and Proprietary Software and Payments. The Merchant Services segment provides payment solutions to businesses and organizations, which includes third-party integrated payment solutions as well as merchant of record payment services across its strategic vertical markets. The Proprietary Software and Payments segment delivers solutions to its clients, including embedded payments, through Company-owned software. The payments are delivered through both the payment facilitator model and the merchant of record processing model. Its primary strategic vertical markets include education, non-profit, public sector and healthcare. The Burton Platform is its technology suite. The company also provides payment processing solutions to many retail establishments.
