Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Software
/
Expensify
EXFY
Expensify
F1 Spotlight And Rivalry Will Test Conversion Yet Promise Upside
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 3 Analysts
Published
12 Aug 25
Updated
16 Aug 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
US$2.00
10.0% undervalued
intrinsic discount
16 Aug
US$1.80
Loading
1Y
-25.3%
7D
5.6%
Author's Valuation
US$2.0
10.0% undervalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
US$2.0
10.0% undervalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-38m
165m
2019
2021
2023
2025
2027
2028
Revenue US$140.6m
Earnings US$18.9m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
1.40%
Software revenue growth rate
1.52%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
8.54%
Calculation
US$18.91m
Earnings '28
x
14.34x
PE Ratio '28
=
US$271.07m
Market Cap '28
US$271.07m
Market Cap '28
/
106.13m
No. shares '28
=
US$2.55
Share Price '28
US$2.55
Share Price '28
Discounted to 2025 @ 8.54% p.a.
=
US$2.00
Fair Value '25
