Repay Holdings

Digital Payments And Embedded Finance Will Ignite Secular Momentum

AnalystHighTarget

Not Invested

Consensus Narrative from 8 Analysts

Published

04 Sep 25

AnalystHighTarget's Fair Value

US$12.00

50.3% undervalued

04 Sep

US$5.96

-24.2%

6.4%

-24.2%

6.4%

Edit anytime before Sep 4 9:32 PM. Then post Updates to your followers.

Author's Valuation

US$12.0

50.3% undervalued

AnalystHighTarget Fair Value

Narrative

Updates0

AnalystHighTarget Fair Value

US$12.0

50.3% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

5.30%

Diversified Financial revenue growth rate

0.28%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

9.59%

Calculation

US$23.60m

Earnings '28

44.16x

PE Ratio '28

US$1.04b

Market Cap '28

US$1.04b

Market Cap '28

65.59m

No. shares '28

US$15.89

Share Price '28

US$15.89 Share Price '28

Discounted to 2025 @ 9.81% p.a.

US$12.00

Fair Value '25