P

Paysauce Ltd
NZX:PYS

Watchlist Manager
Paysauce Ltd
NZX:PYS
Watchlist
Price: 0.19 NZD 2.15%
Market Cap: 27.4m NZD
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one PYS stock under the Base Case scenario is 0.12 NZD. Compared to the current market price of 0.19 NZD, Paysauce Ltd is Overvalued by 38%.

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.

PYS Relative Value
Base Case
0.12 NZD
Overvaluation 38%
Relative Value
Price
P
Worst Case
Base Case
Best Case

Valuation Multiples

3
P/S
P/S
Price to Sales
3
vs History
92
vs Industry
39
Median 3Y
4.7
Median 5Y
8.2
Industry
2.5
More Details
39.9
P/E
P/E
Price to Earnings
39.9
vs History
0
vs Industry
36
Median 3Y
-29.2
Median 5Y
-24
Industry
23.3
More Details
4.2
P/OCF
P/OCF
Price to OCF
4.2
vs History
92
vs Industry
60
Median 3Y
6
Median 5Y
6.8
Industry
17.6
More Details
6.7
P/FCFE
P/FCFE
Price to FCFE
6.7
vs History
69
vs Industry
46
Median 3Y
6.8
Median 5Y
7.9
Industry
21.5
More Details
6.5
P/B
P/B
Price to Book Value
6.5
vs History
92
vs Industry
14
Median 3Y
21.2
Median 5Y
21.2
Industry
3.1
More Details
Negative
EV/S
EV/S
Enterprise Value to Sales
N/A
vs History
vs Industry
53
Median 3Y
0.1
Median 5Y
1.9
Industry
2.5
More Details
N/A
EV/GP
EV/GP
Enterprise Value to Gross Profit
N/A
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
5.1
More Details
Negative
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
N/A
vs History
vs Industry
23
Median 3Y
-9.6
Median 5Y
-11
Industry
12.7
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
25
Median 3Y
-9.6
Median 5Y
-11
Industry
16.4
More Details
Negative
EV/OCF
EV/OCF
Enterprise Value to OCF
N/A
vs History
vs Industry
60
Median 3Y
0.3
Median 5Y
1.4
Industry
16.1
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
49
Median 3Y
0.3
Median 5Y
1.6
Industry
19.1
More Details
Negative
EV/IC
EV/IC
Enterprise Value to IC
N/A
vs History
vs Industry
81
Median 3Y
0.3
Median 5Y
4.2
Industry
2.6
More Details

Multiples Across Competitors

PYS Competitors Multiples
Paysauce Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
NZ
Paysauce Ltd
NZX:PYS
27.2m NZD 3 39.9 -15.8 -15.8
US
Palantir Technologies Inc
NYSE:PLTR
369.8B USD 107.5 484.5 608.6 638.8
DE
SAP SE
XETRA:SAP
275.8B EUR 7.7 42.2 24.6 28
US
Salesforce Inc
NYSE:CRM
240B USD 6.2 38.7 20.4 29.2
US
Intuit Inc
NASDAQ:INTU
185.1B USD 9.8 47.8 32.2 37.4
US
NCR Corp
LSE:0K45
177.1B USD 66.2 170.4 518.6 1 872.5
US
Applovin Corp
NASDAQ:APP
156.8B USD 29.5 64.6 51 57.6
US
Adobe Inc
NASDAQ:ADBE
151.8B USD 6.7 22.1 17.4 19.2
US
Synopsys Inc
NASDAQ:SNPS
111.6B USD 17.9 51.6 68.5 82.6
US
Microstrategy Inc
NASDAQ:MSTR
96.1B USD 207.9 20.3 12.8 12.9
US
Cadence Design Systems Inc
NASDAQ:CDNS
94.7B USD 18.6 93.6 53 60.3
P/S Multiple
Revenue Growth P/S to Growth
NZ
P
Paysauce Ltd
NZX:PYS
Average P/S: 43.7
3
N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
107.5
39%
2.8
DE
SAP SE
XETRA:SAP
7.7
12%
0.6
US
Salesforce Inc
NYSE:CRM
6.2
10%
0.6
US
Intuit Inc
NASDAQ:INTU
9.8
14%
0.7
US
N
NCR Corp
LSE:0K45
66.2
-8%
N/A
US
Applovin Corp
NASDAQ:APP
29.5
25%
1.2
US
Adobe Inc
NASDAQ:ADBE
6.7
10%
0.7
US
Synopsys Inc
NASDAQ:SNPS
17.9
16%
1.1
US
Microstrategy Inc
NASDAQ:MSTR
207.9
1%
207.9
US
Cadence Design Systems Inc
NASDAQ:CDNS
18.6
13%
1.4
P/E Multiple
Earnings Growth PEG
NZ
P
Paysauce Ltd
NZX:PYS
Average P/E: 97.8
39.9
N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
484.5
83%
5.8
DE
SAP SE
XETRA:SAP
42.2
48%
0.9
US
Salesforce Inc
NYSE:CRM
38.7
31%
1.2
US
Intuit Inc
NASDAQ:INTU
47.8
31%
1.5
US
N
NCR Corp
LSE:0K45
170.4
-49%
N/A
US
Applovin Corp
NASDAQ:APP
64.6
53%
1.2
US
Adobe Inc
NASDAQ:ADBE
22.1
27%
0.8
US
Synopsys Inc
NASDAQ:SNPS
51.6
18%
2.9
US
Microstrategy Inc
NASDAQ:MSTR
20.3
N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
93.6
34%
2.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NZ
P
Paysauce Ltd
NZX:PYS
Average EV/EBITDA: 140.7
Negative Multiple: -15.8 		N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
608.6
109%
5.6
DE
SAP SE
XETRA:SAP
24.6
19%
1.3
US
Salesforce Inc
NYSE:CRM
20.4
24%
0.8
US
Intuit Inc
NASDAQ:INTU
32.2
32%
1
US
N
NCR Corp
LSE:0K45
518.6
14%
37
US
Applovin Corp
NASDAQ:APP
51
43%
1.2
US
Adobe Inc
NASDAQ:ADBE
17.4
17%
1
US
Synopsys Inc
NASDAQ:SNPS
68.5
36%
1.9
US
Microstrategy Inc
NASDAQ:MSTR
12.8
N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
53
28%
1.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NZ
P
Paysauce Ltd
NZX:PYS
Average EV/EBIT: 283.9
Negative Multiple: -15.8 		N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
638.8
111%
5.8
DE
SAP SE
XETRA:SAP
28
21%
1.3
US
Salesforce Inc
NYSE:CRM
29.2
33%
0.9
US
Intuit Inc
NASDAQ:INTU
37.4
33%
1.1
US
N
NCR Corp
LSE:0K45
1 872.5
90%
20.8
US
Applovin Corp
NASDAQ:APP
57.6
47%
1.2
US
Adobe Inc
NASDAQ:ADBE
19.2
20%
1
US
Synopsys Inc
NASDAQ:SNPS
82.6
44%
1.9
US
Microstrategy Inc
NASDAQ:MSTR
12.9
N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
60.3
30%
2

See Also

Summary
PYS intrinsic value, competitors valuation, and company profile.
DCF Valuation
PYS stock valuation using Discount Cash Flow valuation method.
Relative Valuation
PYS stock valuation using valuation multiples.
Wall Street Estimates
PYS price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
PYS stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 278,100+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.