Monday, May 15, 2017 11:07:08 PM
- Overall a very good quarter, especially with Q1 which is seasonally weaker. It is great to see this strong growth in revenue/card holders and best of all no more debt or legal payments!
I've updated my assumptions based on this quarter. I've kept GM% at 45% given Q1 is seasonally lower and I believe it will likely normalize. I think we will continue to see great growth from the company going forward. It is especially interesting that they note SG&A as being "high"- I actually did not see it as that high (but used the Q1 ratio of SG&A% of revenue as a proxy - if it goes lower all the better). Trading multiples, for the most part, have climbed in the sector (as seen below). I honestly would not be surprised to see this trade between 1.25 to 2$ over the next year. If this trend continues into 2018 we will definitely be in for a wild ride!
Current Fiscal Year growth in revenue: 45% ~15M in 2017
Gross margins: 45% ~6.8M
SG&A as a % of revenue 25% ~ 3.77M
D&A and other: 861k (current Q*4)
EBITDA:3.02M
NI:2.16M
F.d. share Count: 44.1M
Assumed cash balance in 12 months:~3M$ (1.6M currently plus a conservative additive cash flow of 1.4M given no debt and no legal pmts over next 3Q's)
Assumed LT debt:0$
**all multiples come from S&P capitalIQ from companies in a similar industry.
Method 1 - EV/Sales:
Mean EV/Sales Multiple:7.8x (or median of 5.2x)
15M*7.8=EV of 117.8M add back cash less debt=equity value of 120.8M/44M shares gives a share value of 2.74$/share (or 1.85$/share using the median)
Method 2 - EV/EBITDA:
Mean EV/EBITDA Multiple:17.6x
3M*17.6=EV of 53.1M add back cash less debt=56.2M/44M= 1.27$ per share
Method 3 - EV/Earnings (or P/E):
Believe it or not the average P/E in this sector has jumped to 45x! - I'll continue using 25x to be extra conservative
NI of 2.1M*x25=54M EV add cash = 57M/44M shares= 1.29$/share
*note this expects the next quarters to be stronger than Q1 - which is typically the trend. (however the multiple is already deeply discounted which makes the target price per share conservative)
Best of luck!
E.
Recent PAYS News
- Form 4 - Statement of changes in beneficial ownership of securities • Edgar (US Regulatory) • 09/18/2024 12:47:12 AM
- Form S-8 POS - Securities to be offered to employees in employee benefit plans, post-effective amendments • Edgar (US Regulatory) • 08/08/2024 08:46:17 PM
- Paysign, Inc. to Participate in the August 2024 Sidoti Micro-Cap Virtual Conference • Business Wire • 08/08/2024 08:15:00 PM
- Paysign, Inc. to Present at the Oppenheimer Technology, Internet & Communications Conference • Business Wire • 08/07/2024 08:15:00 PM
- Form 4 - Statement of changes in beneficial ownership of securities • Edgar (US Regulatory) • 08/07/2024 01:16:39 AM
- Form 4 - Statement of changes in beneficial ownership of securities • Edgar (US Regulatory) • 08/07/2024 01:16:23 AM
- Form 4 - Statement of changes in beneficial ownership of securities • Edgar (US Regulatory) • 08/07/2024 01:16:08 AM
- Form 4 - Statement of changes in beneficial ownership of securities • Edgar (US Regulatory) • 08/07/2024 01:15:51 AM
- Form 4 - Statement of changes in beneficial ownership of securities • Edgar (US Regulatory) • 08/07/2024 01:15:32 AM
- Form 4 - Statement of changes in beneficial ownership of securities • Edgar (US Regulatory) • 08/03/2024 01:16:19 AM
- Form 4 - Statement of changes in beneficial ownership of securities • Edgar (US Regulatory) • 08/03/2024 01:16:01 AM
- Form 4 - Statement of changes in beneficial ownership of securities • Edgar (US Regulatory) • 08/03/2024 01:15:46 AM
- Form 4 - Statement of changes in beneficial ownership of securities • Edgar (US Regulatory) • 08/03/2024 01:15:32 AM
- Form 4 - Statement of changes in beneficial ownership of securities • Edgar (US Regulatory) • 08/03/2024 01:15:16 AM
- Form 10-Q - Quarterly report [Sections 13 or 15(d)] • Edgar (US Regulatory) • 08/01/2024 11:47:09 AM
- Form 8-K - Current report • Edgar (US Regulatory) • 07/31/2024 08:02:32 PM
- Paysign, Inc. Reports Second Quarter 2024 Financial Results • Business Wire • 07/31/2024 08:02:00 PM
- Paysign to Host Second Quarter 2024 Earnings Call • Business Wire • 07/09/2024 08:30:00 PM
- Paysign, Inc. to Participate in the 2024 Maxim Fintech Virtual Symposium, June 25 • Business Wire • 06/20/2024 08:30:00 PM
- Paysign, Inc. to Participate in the 2024 iAccess Alpha Buyside Best Ideas Summer Conference • Business Wire • 06/18/2024 08:30:00 PM
- Paysign, Inc. to Participate in the June 2024 Sidoti Small-Cap Virtual Investor Conference • Business Wire • 06/06/2024 08:30:00 PM
- Form 4 - Statement of changes in beneficial ownership of securities • Edgar (US Regulatory) • 06/04/2024 06:49:08 PM
- Form 4 - Statement of changes in beneficial ownership of securities • Edgar (US Regulatory) • 06/04/2024 06:47:22 PM
- Form 4 - Statement of changes in beneficial ownership of securities • Edgar (US Regulatory) • 05/15/2024 10:19:59 PM
- Form 10-Q - Quarterly report [Sections 13 or 15(d)] • Edgar (US Regulatory) • 05/08/2024 11:57:15 AM
FEATURED Element79 Gold Corp. Appoints Kevin Arias as Advisor to the Board of Directors, Strengthening Strategic Leadership • Sep 18, 2024 10:29 AM
HealthLynked Launches Virtual Urgent Care Through Partnership with Lyric Health. • HLYK • Sep 19, 2024 8:00 AM
Mawson Finland Limited Further Expands the Known Mineralized Zones at Rajapalot: Palokas step-out drills 7 metres @ 9.1 g/t gold & 706 ppm cobalt • MFL • Sep 17, 2024 9:02 AM
PickleJar Announces Integration With OptCulture to Deliver Holistic Fan Experiences at Venue Point of Sale • PKLE • Sep 17, 2024 8:00 AM
North Bay Resources Announces Mt. Vernon Gold Mine Bulk Sample, Sierra County, California • NBRI • Sep 11, 2024 9:15 AM
One World Products Issues Shareholder Update Letter • OWPC • Sep 11, 2024 7:27 AM