Repay Holdings

Digital Payments Will Suffer Mounting Cost Pressures Amid Fierce Competition

AnalystLowTarget

Not Invested

Consensus Narrative from 8 Analysts

Published

06 Sep 25

AnalystLowTarget's Fair Value

US$5.00

18.4% overvalued

06 Sep

US$5.92

-25.7%

Edit anytime before Sep 6 10:16 PM. Then post Updates to your followers.

Author's Valuation

US$5.0

18.4% overvalued

AnalystLowTarget Fair Value

Narrative

Updates0

AnalystLowTarget Fair Value

US$5.0

18.4% overvalued

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

9.62%

Calculation

US$49.81m

Earnings '28

8.69x

PE Ratio '28

US$432.77m

Market Cap '28

US$432.77m

Market Cap '28

65.59m

No. shares '28

US$6.60

Share Price '28

US$6.60 Share Price '28

Discounted to 2025 @ 9.69% p.a.

US$5.00

Fair Value '25