Nayax Ltd

NYAX
NYAX logo

Statistics

$39.59Share Price
$59.00 Fair Value green dot
-32.91% Price vs Fair Value green dot
$1.5 BMarket Cap
38.1%3yr Avg Revenue Growth
check markRising Revenues
check markRecurring Revenues
plus signHigh Switching Costs Moat

Stock Research and Updates

Research Article

Nayax Looks Like A Buy Right Now green dot

Updates

Re-pricing Nayax
Nayax Remains A Strong Buy

Fair Value Calculation Assumptions

Using a discounted free cash flow model with the following assumptions, the Fair Value estimate for Nayax Ltd (NYAX) is $59.00.

21.0%Free Cash Flow Margin
12.5%Discount Rate / Required Rate of Return
23.8%Average Annual Revenue Growth (Years 1-5)
4.8%Average Annual Share Dilution (Years 1-5)
13.0%Average Annual Revenue Growth (Years 6-10)
2.1%Average Annual Share Dilution (Years 6-10)
6.0%Terminal Growth Rate
$58.55Sum of Discounted Free Cash Flows
$0.67Net "Excess" Cash/Debt Per Share
$59.00Fair Value Estimate (rounded)

Recommendation History

Start End Cost Last Return vs. SPY
2024-11-24$28.28$39.5939.98%51.44%

Watch List

WDAY -14.68%
VEEV 10.09%
PSTG -12.26%
INTU 11.79%
CMG 27.30%
RDDT 1.66%
NTNX 10.70%
CRWD 68.24%
SE 17.35%
SNOW 0.16%
APPF 4.40%

Buy List

PINS -39.80%
ASML -27.26%
SEMR -40.32%
TSM -45.73%
ZETA -37.17%
GOOG -52.65%
NYAX -32.91%
MSFT -33.18%
ODD -34.08%
ASR -30.94%
FLYW -44.00%
HIMS -27.57%
HRMY -60.03%
GLBE -28.39%
YOU -37.46%
ABNB -35.44%
MELI -26.66%
ADBE -45.58%

Hold List

VTEX -19.68%
CELH 51.36%
TOST 13.93%
CPNG -18.19%
PAYC -23.91%
MNDY 2.89%
ZS 20.56%
V -8.20%
ADSK -3.28%
NOW -7.39%
FTNT -7.48%
TEAM -12.15%