Repay Holdings Corp
NASDAQ:RPAY

Watchlist Manager
Repay Holdings Corp Logo
Repay Holdings Corp
NASDAQ:RPAY
Watchlist
Price: 3.8 USD Market Closed
Market Cap: 620m USD

Relative Value

The Relative Value of one RPAY stock under the Base Case scenario is hidden USD. Compared to the current market price of 3.8 USD, Repay Holdings Corp is hidden .

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.

RPAY Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
93
vs Industry
55
Median 3Y
4.2
Median 5Y
4.8
Industry
2.4
Forward
2
vs History
vs Industry
12
Median 3Y
-17.2
Median 5Y
-34.1
Industry
22.3
Forward
7.9
vs History
92
vs Industry
60
Median 3Y
12.3
Median 5Y
15.4
Industry
16
vs History
vs Industry
50
Median 3Y
28
Median 5Y
25
Industry
20.9
vs History
93
vs Industry
79
Median 3Y
1.5
Median 5Y
1.7
Industry
3
vs History
95
vs Industry
40
Median 3Y
5.3
Median 5Y
6.1
Industry
2.4
Forward
2.6
vs History
95
vs Industry
53
Median 3Y
6.8
Median 5Y
7.9
Industry
4.9
vs History
95
vs Industry
39
Median 3Y
19.4
Median 5Y
23
Industry
12.2
Forward
6.2
vs History
vs Industry
Median 3Y
-87.4
Median 5Y
-87.4
Industry
15.9
Forward
-6.9
vs History
90
vs Industry
54
Median 3Y
15.3
Median 5Y
18.6
Industry
14.7
vs History
82
vs Industry
43
Median 3Y
32.9
Median 5Y
40.5
Industry
17.4
vs History
95
vs Industry
77
Median 3Y
1.1
Median 5Y
1.2
Industry
2.4

Multiples Across Competitors

RPAY Competitors Multiples
Repay Holdings Corp 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
Repay Holdings Corp
NASDAQ:RPAY
620m USD 2 -5.1 8.7 -90.1
US
Visa Inc
NYSE:V
671.6B USD 16.8 33.8 24.2 25.3
US
Mastercard Inc
NYSE:MA
518B USD 16.5 36.3 26.7 28.3
US
Automatic Data Processing Inc
NASDAQ:ADP
107.7B USD 5.2 26 18 19.9
US
PayPal Holdings Inc
NASDAQ:PYPL
54.3B USD 1.7 11 7.5 8.7
NL
Adyen NV
AEX:ADYEN
45.7B EUR 18.6 45.9 30.1 33.6
US
Paychex Inc
NASDAQ:PAYX
40.8B USD 6.8 25.6 16 18.3
US
Fidelity National Information Services Inc
NYSE:FIS
34.7B USD 3.3 228.2 12.3 25.1
US
Fiserv Inc
NYSE:FI
34.3B USD 1.6 9.5 6.6 9.9
ES
Amadeus IT Group SA
MAD:AMS
28.2B EUR 4.4 20.9 12.7 16.2
US
Affirm Holdings Inc
NASDAQ:AFRM
27B USD 7.8 115.8 42.5 61.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Repay Holdings Corp
NASDAQ:RPAY
Average EV/EBIT: 24.7
Negative Multiple: -90.1
N/A N/A
US
Visa Inc
NYSE:V
25.3
12%
2.1
US
Mastercard Inc
NYSE:MA
28.3
15%
1.9
US
Automatic Data Processing Inc
NASDAQ:ADP
19.9
8%
2.5
US
PayPal Holdings Inc
NASDAQ:PYPL
8.7
8%
1.1
NL
Adyen NV
AEX:ADYEN
33.6
28%
1.2
US
Paychex Inc
NASDAQ:PAYX
18.3
11%
1.7
US
Fidelity National Information Services Inc
NYSE:FIS
25.1
30%
0.8
US
Fiserv Inc
NYSE:FI
9.9
21%
0.5
ES
Amadeus IT Group SA
MAD:AMS
16.2
10%
1.6
US
Affirm Holdings Inc
NASDAQ:AFRM
61.6
47%
1.3