XTM Valuation

Q: What is the Fair Price of PAID when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

PAID (CA$0.08) is trading below our estimate of [[fair value]] (CA$0.53)

Is PAID undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

3/6

Valuation Score 3/6

Below Fair Value
Significantly Below Fair Value
Price-To-Sales vs Peers
Price-To-Sales vs Industry
Price-To-Sales vs Fair Ratio
Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of PAID when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: PAID (CA$0.08) is trading below our estimate of fair value (CA$0.53)

Significantly Below Fair Value: PAID is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for PAID?

Key metric: As PAID is unprofitable we use its Price-To-Sales Ratio for relative valuation analysis.

The above table shows the Price to Sales ratio for PAID. This is calculated by dividing PAID's market cap by their current revenue.
What is PAID's PS Ratio?
PS Ratio	2.1x
Sales	CA$7.69m
Market Cap	CA$18.98m

PAID key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	4.3x
Enterprise Value/EBITDA	-1.8x
PEG Ratio	n/a

Price to Sales Ratio vs Peers

How does PAID's PS Ratio compare to its peers?

The above table shows the PS ratio for PAID vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PS	Estimated Growth	Market Cap
Peer Average	0.9x
PBIT POSaBIT Systems	0.4x	n/a	CA$12.5m
BNXA Banxa Holdings	0.1x	n/a	CA$34.2m
PAY Payfare	0.4x	-32.6%	CA$95.6m
MBLM Mobilum Technologies	2.8x	n/a	CA$4.7m
PAID XTM	2.1x	n/a	CA$19.0m

Price-To-Sales vs Peers: PAID is expensive based on its Price-To-Sales Ratio (2.1x) compared to the peer average (0.9x).

Price to Sales Ratio vs Industry

How does PAID's PS Ratio compare vs other companies in the CA Diversified Financial Industry?

7 Companies	Price / Sales	Estimated Growth	Market Cap
PAY Payfare	0.4x	-32.6%	US$68.38m
BNXA Banxa Holdings	0.1x	n/a	US$24.45m
CHW Chesswood Group	0.2x	n/a	US$13.10m
PBIT POSaBIT Systems	0.4x	n/a	US$8.95m

7 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Sales vs Industry: PAID is good value based on its Price-To-Sales Ratio (2.1x) compared to the North American Diversified Financial industry average (2.9x).

Price to Sales Ratio vs Fair Ratio

What is PAID's PS Ratio compared to its Fair PS Ratio? This is the expected PS Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

PAID PS Ratio vs Fair Ratio.
Fair Ratio
Current PS Ratio	2.1x
Fair PS Ratio	n/a

Price-To-Sales vs Fair Ratio: Insufficient data to calculate PAID's Price-To-Sales Fair Ratio for valuation analysis.

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

Analyst Forecast: Insufficient data to show price forecast.

Discover undervalued companies

Alaris Equity Partners Income Trust

CA$905.4m

A private equity firm specializing in management buyouts, growth capital, lower & middle market, later stage, industry consolidation, growth capital, and mature investments.

AD.UN

CA$19.90

2.7%

31.9%

AGF Management

CA$730.9m

AGF Management Limited is one of Canada’s premier investment management companies with offices across Canada and subsidiaries around the world.

AGF.B

CA$11.25

2.3%

55.0%

Canso Select Opportunities

CA$13.4m

A publicly owned hedge fund manager.

CSOC.A

CA$2.25

15.4%