Paysauce Ltd
NZX:PYS
Intrinsic Value
The intrinsic value of one PYS stock under the Base Case scenario is 0.138 NZD. Compared to the current market price of 0.165 NZD, Paysauce Ltd is Overvalued by 16%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Paysauce Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Paysauce Ltd
Balance Sheet Decomposition
Paysauce Ltd
Current Assets | 36.8m |
Cash & Short-Term Investments | 11.9m |
Receivables | 134k |
Other Current Assets | 24.8m |
Non-Current Assets | 4.2m |
PP&E | 290k |
Intangibles | 3m |
Other Non-Current Assets | 902k |
Free Cash Flow Analysis
Paysauce Ltd
NZD | |
Free Cash Flow | NZD |
Earnings Waterfall
Paysauce Ltd
Revenue
|
8.7m
NZD
|
Operating Expenses
|
-8m
NZD
|
Operating Income
|
714k
NZD
|
Other Expenses
|
855k
NZD
|
Net Income
|
1.6m
NZD
|
PYS Profitability Score
Profitability Due Diligence
Paysauce Ltd's profitability score is 48/100. The higher the profitability score, the more profitable the company is.
Score
Paysauce Ltd's profitability score is 48/100. The higher the profitability score, the more profitable the company is.
PYS Solvency Score
Solvency Due Diligence
Paysauce Ltd's solvency score is 43/100. The higher the solvency score, the more solvent the company is.
Score
Paysauce Ltd's solvency score is 43/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
PYS Price Targets Summary
Paysauce Ltd
Dividends
Current shareholder yield for PYS 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?
The intrinsic value of one PYS stock under the Base Case scenario is 0.138 NZD.
Compared to the current market price of 0.165 NZD, Paysauce Ltd is Overvalued by 16%.