P

Paysauce Ltd
NZX:PYS

Watchlist Manager
Paysauce Ltd
NZX:PYS
Watchlist
Price: 0.154 NZD -6.1% Market Closed
Market Cap: 22.1m 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 0.113 NZD. Compared to the current market price of 0.154 NZD, Paysauce Ltd is Overvalued by 27%.

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
0.113 NZD
Overvaluation 27%
Relative Value
Price
P
Worst Case
Base Case
Best Case

Valuation Multiples

2.5
P/S
P/S
Price to Sales
2.5
vs History
98
vs Industry
39
Median 3Y
5.1
Median 5Y
9.4
Industry
2.4
More Details
13.9
P/E
P/E
Price to Earnings
13.9
vs History
22
vs Industry
36
Median 3Y
-30.8
Median 5Y
-24.3
Industry
22.6
More Details
3.3
P/OCF
P/OCF
Price to OCF
3.3
vs History
98
vs Industry
60
Median 3Y
6
Median 5Y
7.1
Industry
16.9
More Details
6.1
P/FCFE
P/FCFE
Price to FCFE
6.1
vs History
90
vs Industry
46
Median 3Y
6.8
Median 5Y
8.3
Industry
21.6
More Details
6.5
P/B
P/B
Price to Book Value
6.5
vs History
98
vs Industry
14
Median 3Y
22
Median 5Y
21.8
Industry
2.9
More Details
1.2
EV/S
EV/S
Enterprise Value to Sales
1.2
vs History
80
vs Industry
53
Median 3Y
2
Median 5Y
3.1
Industry
2.4
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
4.9
More Details
14.1
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
14.1
vs History
25
vs Industry
23
Median 3Y
-2.5
Median 5Y
-10.1
Industry
12.5
More Details
14.1
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
14.1
vs History
25
vs Industry
25
Median 3Y
-2.5
Median 5Y
-10.1
Industry
16
More Details
1.5
EV/OCF
EV/OCF
Enterprise Value to OCF
1.5
vs History
73
vs Industry
60
Median 3Y
1.7
Median 5Y
2.9
Industry
15.5
More Details
2.3
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
2.3
vs History
65
vs Industry
49
Median 3Y
2
Median 5Y
3.9
Industry
18.8
More Details
0.3
EV/IC
EV/IC
Enterprise Value to IC
0.3
vs History
90
vs Industry
81
Median 3Y
0.9
Median 5Y
5.5
Industry
2.4
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
21.9m NZD 2.5 13.9 14.1 14.1
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
DE
SAP SE
XETRA:SAP
309.7B EUR 8.8 54 29.2 33.4
US
Palantir Technologies Inc
NYSE:PLTR
286.8B USD 92.1 502.6 646.4 693.8
US
Salesforce Inc
NYSE:CRM
271.2B USD 7.2 43.8 23.8 34.7
US
Intuit Inc
NASDAQ:INTU
186.3B USD 10.9 61.4 39 46.8
US
Adobe Inc
NASDAQ:ADBE
180.2B USD 8.2 26.7 20.2 22.4
US
NCR Corp
LSE:0K45
139.8B USD 40.6 151.6 437.2 3 118.6
US
Applovin Corp
NASDAQ:APP
118.9B USD 23.2 62 43.5 51.1
US
Microstrategy Inc
NASDAQ:MSTR
98.2B USD 211.8 -84.2 -2 324.8 -1 668.9
US
Cadence Design Systems Inc
NASDAQ:CDNS
86.5B USD 17.7 79.9 50.6 57.8
P/S Multiple
Revenue Growth P/S to Growth
NZ
P
Paysauce Ltd
NZX:PYS
Average P/S: 21 303.1
2.5
N/A N/A
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
DE
SAP SE
XETRA:SAP
8.8
12%
0.7
US
Palantir Technologies Inc
NYSE:PLTR
92.1
34%
2.7
US
Salesforce Inc
NYSE:CRM
7.2
10%
0.7
US
Intuit Inc
NASDAQ:INTU
10.9
13%
0.8
US
Adobe Inc
NASDAQ:ADBE
8.2
10%
0.8
US
N
NCR Corp
LSE:0K45
40.6
-8%
N/A
US
Applovin Corp
NASDAQ:APP
23.2
24%
1
US
Microstrategy Inc
NASDAQ:MSTR
211.8
3%
70.6
US
Cadence Design Systems Inc
NASDAQ:CDNS
17.7
13%
1.4
P/E Multiple
Earnings Growth PEG
NZ
P
Paysauce Ltd
NZX:PYS
Average P/E: 110.7
13.9
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
DE
SAP SE
XETRA:SAP
54
50%
1.1
US
Palantir Technologies Inc
NYSE:PLTR
502.6
73%
6.9
US
Salesforce Inc
NYSE:CRM
43.8
32%
1.4
US
Intuit Inc
NASDAQ:INTU
61.4
34%
1.8
US
Adobe Inc
NASDAQ:ADBE
26.7
26%
1
US
N
NCR Corp
LSE:0K45
151.6
-46%
N/A
US
Applovin Corp
NASDAQ:APP
62
44%
1.4
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -84.2 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
79.9
33%
2.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NZ
P
Paysauce Ltd
NZX:PYS
Average EV/EBITDA: 144.9
14.1
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
DE
SAP SE
XETRA:SAP
29.2
19%
1.5
US
Palantir Technologies Inc
NYSE:PLTR
646.4
105%
6.2
US
Salesforce Inc
NYSE:CRM
23.8
21%
1.1
US
Intuit Inc
NASDAQ:INTU
39
29%
1.3
US
Adobe Inc
NASDAQ:ADBE
20.2
17%
1.2
US
N
NCR Corp
LSE:0K45
437.2
11%
39.7
US
Applovin Corp
NASDAQ:APP
43.5
38%
1.1
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -2 324.8 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
50.6
25%
2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NZ
P
Paysauce Ltd
NZX:PYS
Average EV/EBIT: 452.5
14.1
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
DE
SAP SE
XETRA:SAP
33.4
21%
1.6
US
Palantir Technologies Inc
NYSE:PLTR
693.8
107%
6.5
US
Salesforce Inc
NYSE:CRM
34.7
32%
1.1
US
Intuit Inc
NASDAQ:INTU
46.8
35%
1.3
US
Adobe Inc
NASDAQ:ADBE
22.4
20%
1.1
US
N
NCR Corp
LSE:0K45
3 118.6
79%
39.5
US
Applovin Corp
NASDAQ:APP
51.1
38%
1.3
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -1 668.9 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
57.8
28%
2.1

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 256,600+ value investors using Alpha Spread
Create a 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.