logo
EPY logo

EPY
Earlypay

Technological Integration Will Expand Invoice Finance Accessibility To A Broader Market

WA
Consensus Narrative from 1 Analyst
Published
February 26 2025
Updated
February 26 2025
Share
WarrenAI's Fair Value
AU$0.29
24.1% undervalued intrinsic discount
26 Feb
AU$0.22
Loading
1Y
10.0%
7D
7.3%

Key Takeaways

  • The integration of technology with platforms and focus on reliable finance segments could expand market share and improve net margins.
  • Surplus capital and a share buyback program enhance EPS growth potential through strategic acquisitions and capital management.
  • Reliance on SMEs and trade finance poses risks amid revenue decline, high tax rates, illiquidity, and challenging market conditions impacting margins and earnings.

Catalysts

About Earlypay
    Offers financial solutions to businesses in Australia.
What are the underlying business or industry changes driving this perspective?
  • The integration of technology with accounting and third-party platforms to streamline invoice finance is expected to make the product more accessible and attractive to a broader market, potentially supporting revenue growth by capturing a larger market share and expanding the overall market size.
  • By focusing on higher-margin SMEs and expanding their net interest margins, especially after repaying high-cost corporate debt, Earlypay expects to enhance its net revenue and profit margins, which could positively impact future earnings.
  • The reduction in high-risk trade finance exposure and concentration on more reliable segments, such as invoice and equipment finance, is anticipated to lower credit impairments and operating costs, leading to improved net margins and profitability.
  • Earlypay's strategic initiatives to promote invoice finance through asset finance brokers and the strong performance in recruitment finance originations are likely to drive growth in funds in use, supporting revenue and earnings growth.
  • The presence of surplus capital and ongoing share buyback program provides potential for EPS growth through capital management initiatives, including further buybacks or strategic acquisitions that could offer accretive opportunities.

Earlypay Earnings and Revenue Growth

Earlypay Future Earnings and Revenue Growth

Assumptions

How have these above catalysts been quantified?
  • Analysts are assuming Earlypay's revenue will decrease by 7.5% annually over the next 3 years.
  • Analysts assume that profit margins will increase from 3.4% today to 32.4% in 3 years time.
  • Analysts expect earnings to reach A$13.7 million (and earnings per share of A$0.04) by about February 2028, up from A$1.8 million today.
  • In order for the above numbers to justify the analysts price target, the company would need to trade at a PE ratio of 7.1x on those 2028 earnings, down from 30.4x today. This future PE is lower than the current PE for the AU Diversified Financial industry at 17.0x.
  • Analysts expect the number of shares outstanding to decline by 0.34% per year for the next 3 years.
  • To value all of this in today's terms, we will use a discount rate of 7.38%, as per the Simply Wall St company report.

Earlypay Future Earnings Per Share Growth

Earlypay Future Earnings Per Share Growth

Risks

What could happen that would invalidate this narrative?
  • Earlypay's net revenue fell by 5% due to lower funds in use, which might indicate potential challenges in sustaining or growing revenue if market conditions do not improve or if market share does not increase as expected.
  • The company's heavy reliance on smaller SMEs for higher margins could be a risk if economic conditions change, potentially leading to reduced earnings and net margins if high-margin clients decrease.
  • High effective tax rate due to non-deductible amortization related to an acquisition affects net profit margins and earnings negatively because it increases operational costs.
  • The illiquidity of Earlypay's stock might limit the company's ability to perform share buybacks effectively, which could impact EPS if the intended capital management strategies are not fully executed.
  • The company's exposure to trade finance, even though reduced, could still pose a risk to future credit impairments, impacting overall net margins and revenue stability if this segment experiences volatility.

Valuation

How have all the factors above been brought together to estimate a fair value?
  • The analysts have a consensus price target of A$0.29 for Earlypay based on their expectations of its future earnings growth, profit margins and other risk factors.
  • In order for you to agree with the analyst's consensus, you'd need to believe that by 2028, revenues will be A$42.2 million, earnings will come to A$13.7 million, and it would be trading on a PE ratio of 7.1x, assuming you use a discount rate of 7.4%.
  • Given the current share price of A$0.2, the analyst price target of A$0.29 is 29.3% higher.
  • We always encourage you to reach your own conclusions though. So sense check these analyst numbers against your own assumptions and expectations based on your understanding of the business and what you believe is probable.

How well do narratives help inform your perspective?

Disclaimer

Warren A.I. is a tool utilizing a Large Language Model (LLM) that ingests data on consensus price targets, forecasted revenue and earnings figures, as well as the transcripts of earnings calls to produce qualitative analysis. The narratives produced by Warren A.I. are general in nature and are based solely on analyst data and publicly-available material published by the respective companies. These scenarios are not indicative of the company's future performance and are exploratory in nature. Simply Wall St has no position in the company(s) mentioned. The price targets and estimates used are consensus data, and do not constitute a recommendation to buy or sell any stock, and they do not take account of your objectives, or your financial situation. Note that Warren A.I.'s analysis may not factor in the latest price-sensitive company announcements or qualitative material.

Read more narratives

Analyst Price Target Fair Value
AU$0.3
24.1% undervalued intrinsic discount
Future estimation in
PastFuture-4m126m2014201720202023202520262028Revenue AU$42.2mEarnings AU$13.7m
% p.a.
Decrease
Increase
Current revenue growth rate
-2.36%
Diversified Financial revenue growth rate
0.26%