Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Paymentus Holdings, 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.)
-74.0% vs price
Base Case (Median)
-63.2% vs price
Bull Case (75th pct.)
-33.9% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $9.61 | -71.8% | High (40%) |
| PE Comparable | $17.23 | -49.4% | Medium (25%) |
| Growth Trajectory DCF | $40.88 | 20.0% | Medium (20%) |
| Graham Number | $8.13 | -76.1% | Low (10%) |
| EV/EBITDA | $12.53 | -63.2% | Medium (20%) |
| EV/FCF | $27.78 | -18.5% | Medium (20%) |
| Earnings Power Value | $4.85 | -85.8% | Medium (50%) |
Based on 7 out of 7 methods, PAY appears overvalued at the current price of $34.07. The base case fair value of $12.53 implies 63.2% 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.