I3 Verticals Inc
NASDAQ:IIIV

Watchlist Manager
I3 Verticals Inc Logo
I3 Verticals Inc
NASDAQ:IIIV
Watchlist
Price: 25.19 USD -2.74%
Market Cap: 814.9m USD

Intrinsic Value

The intrinsic value of one IIIV stock under the Base Case scenario is 25.17 USD. Compared to the current market price of 25.19 USD, I3 Verticals Inc is Fairly Valued.

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

IIIV Intrinsic Value
25.17 USD
Fairly Valued
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
I3 Verticals Inc

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

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 IIIV valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for I3 Verticals Inc.

Explain Valuation
Compare IIIV to

Fundamental Analysis

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

Balance Sheet Decomposition
I3 Verticals Inc

Current Assets 137.6m
Cash & Short-Term Investments 66.7m
Receivables 58.7m
Other Current Assets 12.3m
Non-Current Assets 500.8m
PP&E 11.8m
Intangibles 432.6m
Other Non-Current Assets 56.4m
Current Liabilities 70.7m
Accounts Payable 6.2m
Accrued Liabilities 25.9m
Other Current Liabilities 38.6m
Non-Current Liabilities 178.1m
Other Non-Current Liabilities 178.1m
Efficiency

Free Cash Flow Analysis
I3 Verticals Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
I3 Verticals Inc

Revenue
213.2m USD
Cost of Revenue
-66.6m USD
Gross Profit
146.6m USD
Operating Expenses
-142.7m USD
Operating Income
3.9m USD
Other Expenses
14m USD
Net Income
17.9m USD
Fundamental Scores

IIIV Profitability Score
Profitability Due Diligence

I3 Verticals Inc's profitability score is 49/100. The higher the profitability score, the more profitable the company is.

Exceptional Gross Margin
Strong 3Y Average Gross Margin
ROE is Increasing
Net Margin is Increasing
49/100
Profitability
Score

I3 Verticals Inc's profitability score is 49/100. The higher the profitability score, the more profitable the company is.

IIIV Solvency Score
Solvency Due Diligence

I3 Verticals Inc's solvency score is 57/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
High Altman Z-Score
Short-Term Solvency
57/100
Solvency
Score

I3 Verticals Inc's solvency score is 57/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

IIIV Price Targets Summary
I3 Verticals Inc

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

According to Wall Street analysts, the average 1-year price target for IIIV is 34.85 USD with a low forecast of 28.28 USD and a high forecast of 40.95 USD.

Lowest
Price Target
28.28 USD
12% Upside
Average
Price Target
34.85 USD
38% Upside
Highest
Price Target
40.95 USD
63% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

I3 Verticals Inc
does not pay dividends
Shareholder Yield

Current shareholder yield for IIIV 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
No dividends
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

Ownership

IIIV Insider Trading
Buy and sell transactions by insiders

What is the Intrinsic Value of one IIIV stock?

The intrinsic value of one IIIV stock under the Base Case scenario is 25.17 USD.

Is IIIV stock undervalued or overvalued?

Compared to the current market price of 25.19 USD, I3 Verticals Inc is Fairly Valued.

Back to Top