Nayax Ltd
TASE:NYAX
Intrinsic Value
The intrinsic value of one NYAX stock under the Base Case scenario is 7 580.1 ILS. Compared to the current market price of 16 460 ILS, Nayax Ltd is Overvalued by 54%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Nayax Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Nayax Ltd
Balance Sheet Decomposition
Nayax Ltd
Current Assets | 397.4m |
Cash & Short-Term Investments | 176.8m |
Receivables | 119.8m |
Other Current Assets | 100.7m |
Non-Current Assets | 169.5m |
Long-Term Investments | 1.9m |
PP&E | 19.6m |
Intangibles | 144.7m |
Other Non-Current Assets | 3.3m |
Free Cash Flow Analysis
Nayax Ltd
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Nayax Ltd
Revenue
|
331.2m
USD
|
Cost of Revenue
|
-177.7m
USD
|
Gross Profit
|
153.4m
USD
|
Operating Expenses
|
-137.7m
USD
|
Operating Income
|
15.8m
USD
|
Other Expenses
|
-9.3m
USD
|
Net Income
|
6.5m
USD
|
NYAX Profitability Score
Profitability Due Diligence
Nayax Ltd's profitability score is 36/100. The higher the profitability score, the more profitable the company is.
Score
Nayax Ltd's profitability score is 36/100. The higher the profitability score, the more profitable the company is.
NYAX Solvency Score
Solvency Due Diligence
Nayax Ltd's solvency score is 55/100. The higher the solvency score, the more solvent the company is.
Score
Nayax Ltd's solvency score is 55/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
NYAX Price Targets Summary
Nayax Ltd
Dividends
Current shareholder yield for NYAX 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 NYAX stock under the Base Case scenario is 7 580.1 ILS.
Compared to the current market price of 16 460 ILS, Nayax Ltd is Overvalued by 54%.