PaySauce

Paysauce has got the 'Sauce' in 2025

FogMoney

Invested

Community Contributor

Published

15 Jan 25

Updated

24 Mar 25

n/a

FogMoney's Fair Value

n/a

45.0%

-12.1%

45.0%

-12.1%

You can edit this narrative until May 14 2:39 AM. Then, changes will post as Updates.

Author's Valuation

NZ$171.0% undervalued

FogMoney's Fair Value

Narrative

Updates1

Shared on 24 Mar 25

FogMoney made no meaningful changes to valuation assumptions.

FogMoney'sFair Value

NZ$1

71.0% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

13.53%

Professional Services revenue growth rate

0.22%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

7.27%

Calculation

NZ$10.64m

Earnings '29

19.96x

PE Ratio '29

NZ$212.40m

Market Cap '29

NZ$212.40m

Market Cap '29

154.10m

No. shares '29

NZ$1.38

Share Price '29

NZ$1.38 Share Price '29

Discounted to 2024 @ 6.63% p.a.

NZ$1.00

Fair Value '24