Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from SEC filings.
International Money Express, Inc.
High uncertainty:The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-54.7% vs price
Base Case (Median)
-15.7% vs price
Bull Case (75th pct.)
58.0% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $3.55 | -75.5% | High (40%) |
| PE Comparable | $15.80 | 9.0% | Medium (25%) |
| Graham Number | $8.64 | -40.4% | Low (10%) |
| EV/EBITDA | $25.27 | 74.4% | Medium (20%) |
| EV/FCF | $5.87 | -59.5% | Medium (20%) |
| Earnings Power Value | $29.85 | 106.0% | Medium (50%) |
Based on 6 out of 8 methods, IMXI appears fairly valued at the current price of $14.49. The base case fair value of $12.22 implies 15.7% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.
