Repay Holdings Future Growth

Future criteria checks 4/6

Repay Holdings is forecast to grow earnings and revenue by 155.8% and 6.6% per annum respectively. EPS is expected to grow by 132.5% per annum. Return on equity is forecast to be 12.4% in 3 years.

Key information

155.8%

Earnings growth rate

132.5%

EPS growth rate

Diversified Financial earnings growth	38.6%
Revenue growth rate	6.6%
Future return on equity	12.4%
Analyst coverage	Good
Last updated	18 Dec 2024

Recent future growth updates

Recent updates

Earnings and Revenue Growth Forecasts

DB:0YR - Analysts future estimates and past financials data (USD Millions)
Date	Revenue	Earnings	Free Cash Flow	Cash from Op	Avg. No. Analysts
12/31/2026	362	7	N/A	162	6
12/31/2025	337	0	101	146	10
12/31/2024	317	-7	91	136	10
9/30/2024	311	-79	90	151	N/A
6/30/2024	306	-89	55	119	N/A
3/31/2024	303	-89	46	108	N/A
12/31/2023	297	-110	39	104	N/A
9/30/2023	293	-44	42	91	N/A
6/30/2023	291	-32	41	88	N/A
3/31/2023	286	-27	36	81	N/A
12/31/2022	279	13	35	74	N/A
9/30/2022	269	4	39	74	N/A
6/30/2022	258	-8	34	64	N/A
3/31/2022	239	-21	36	62	N/A
12/31/2021	219	-50	30	53	N/A
9/30/2021	198	-44	24	53	N/A
6/30/2021	175	-44	9	36	N/A
3/31/2021	163	-111	-2	25	N/A
12/31/2020	155	-106	4	28	N/A
9/30/2020	147	-119	1	15	N/A
6/30/2020	136	-121	11	23	N/A
3/31/2020	121	-47	22	30	N/A
12/31/2019	105	-32	13	21	N/A
9/30/2019	105	-6	15	23	N/A
6/30/2019	111	6	18	24	N/A
3/31/2019	120	15	16	23	N/A
12/31/2018	130	11	18	24	N/A
12/31/2017	94	9	N/A	21	N/A
12/31/2016	82	-1	N/A	3	N/A

Analyst Future Growth Forecasts

Earnings vs Savings Rate: 0YR is forecast to become profitable over the next 3 years, which is considered faster growth than the savings rate (1%).

Earnings vs Market: 0YR is forecast to become profitable over the next 3 years, which is considered above average market growth.

High Growth Earnings: 0YR is expected to become profitable in the next 3 years.

Revenue vs Market: 0YR's revenue (6.6% per year) is forecast to grow faster than the German market (5.8% per year).

High Growth Revenue: 0YR's revenue (6.6% per year) is forecast to grow slower than 20% per year.

Earnings per Share Growth Forecasts

Future Return on Equity

Future ROE: 0YR's Return on Equity is forecast to be low in 3 years time (12.4%).

Discover growth companies

Company Analysis and Financial Data Status

Data	Last Updated (UTC time)
Company Analysis	2024/12/18 03:36
End of Day Share Price	2024/12/18 00:00
Earnings	2024/09/30
Annual Earnings	2023/12/31

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

Package	Data	Timeframe	Example US Source ^*
Company Financials	10 years	Income statement Cash flow statement Balance sheet	SEC Form 10-K SEC Form 10-Q
Analyst Consensus Estimates	+3 years	Forecast financials Analyst price targets	Analyst Research Reports Blue Matrix
Market Prices	30 years	Stock prices Dividends, Splits and Actions	ICE Market Data SEC Form S-1
Ownership	10 years	Top shareholders Insider trading	SEC Form 4 SEC Form 13D
Management	10 years	Leadership team Board of directors	SEC Form 10-K SEC Form DEF 14A
Key Developments	10 years	Company announcements	SEC Form 8-K

^* example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on .

Analyst Sources

Repay Holdings Corporation is covered by 17 analysts. 10 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

Analyst	Institution
Ramsey El-Assal	Barclays
Mark Palmer	Benchmark Company
Rufus Hone	BMO Capital Markets Equity Research