Wednesday, March 28, 2018 1:36:31 AM
You will find below my forecast for 3Pea's 2018FYE and the assigned valuation over the next 12 months based on 3 different types of multiples.
2018 Financial Forecast:
Revenue: (45% growth) ~22M
Gross margins: 46% ~10.2M
SG&A as a % of revenue 26% ~ 5.75M
D&A and other: ~1M
EBITDA:4.42M
NI: 3.42M
F.d. share Count: ~47M
EPS: 0.073
Cash balance: ~5M (assumes we add another 2.3M this year, very obtainable per cash flow - but depends on capex spend)
LT debt:0$
**all multiples come from S&P capital IQ from companies in a similar industry - excluded larger entities that skew results to remain conservative.
Method 1 - EV/Sales:
EV/Sales Multiple:5.5x
Equity Value of ~126.5M (EV of 121M including 5M of cash) -
Share Value: 2.69$
Method 2 - EV/EBITDA:
EV/EBITDA Multiple:17.1x
Equity Value of 80.5M - Share Value: 1.71$
Method 3 - P/E:
P/E Multiple: 27.9x
Share Value: 2.03$
The average of the above methods gives us 2.14$/share.
Based on my analysis, it is well within reach for the Company to trade upwards of 2$/share. This is especially true as they look to uplist which should attract more investors and increase liquidity. Valuation could increase further if the Company grows even faster than 45% (as they did 46.5% this past year and it appears as they could do more per their press release). There is also significant consolidation in this space and 3Pea's high growth rate could attract a few suitors as they look to uplist (in this case 3-5$ is not an impossibility).
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
VHAI - Vocodia Partners with Leading Political Super PACs to Revolutionize Fundraising Efforts • VHAI • Sep 19, 2024 11:48 AM
Dear Cashmere Group Holding Co. AKA Swifty Global Signs Binding Letter of Intent to be Acquired by Signing Day Sports • DRCR • Sep 19, 2024 10:26 AM
HealthLynked Launches Virtual Urgent Care Through Partnership with Lyric Health. • HLYK • Sep 19, 2024 8:00 AM
Element79 Gold Corp. Appoints Kevin Arias as Advisor to the Board of Directors, Strengthening Strategic Leadership • ELMGF • Sep 18, 2024 10:29 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