Nov 24, 2024
Nayax Ltd
NYAX
Statistics
| $37.50 | Share Price |
| $82.00 | Fair Value |
| -54.27% | Price vs Fair Value |
| $1.4 B | Market Cap |
| 38.1% | 3yr Avg Revenue Growth |
 | Rising Revenues |
| Recurring Revenues |
 | High Switching Costs Moat |
Stock Research and Updates
Research Article
Updates
Nayax Remains A Strong Buy
Mar 4, 2025
Fair Value Calculation Assumptions
Using a discounted free cash flow model with the following assumptions, the Fair Value estimate for Nayax Ltd (NYAX) is $82.00.
| 21.0% | Free Cash Flow Margin |
| 12.5% | Discount Rate / Required Rate of Return |
| 28.4% | Average Annual Revenue Growth (Years 1-5) |
| 4.8% | Average Annual Share Dilution (Years 1-5) |
| 18.0% | Average Annual Revenue Growth (Years 6-10) |
| 2.1% | Average Annual Share Dilution (Years 6-10) |
| 6.0% | Terminal Growth Rate |
| $80.81 | Sum of Discounted Free Cash Flows |
| $0.67 | Net "Excess" Cash/Debt Per Share |
| $82.00 | Fair Value Estimate (rounded) |
Last updated Mar 4, 2025
Information contained on this website represents only the opinions of the author and should not be used as the sole basis for investing decisions. By using this site, you agree to all statements in the Site Policy.
Watch List
| RDDT | 10.05% |
| NTNX | 29.26% |
| CRWD | 65.47% |
| SE | 31.15% |
| SNOW | 6.81% |
| APPF | 5.42% |
| PINS | -24.39% |
vs. Fair Value Estimates
Buy List
| SEMR | -38.32% |
| TSM | -37.31% |
| GOOG | -51.11% |
| NYAX | -54.27% |
| MSFT | -30.38% |
| ODD | -28.54% |
| ASR | -27.02% |
| FLYW | -38.32% |
| HRMY | -55.59% |
| YOU | -37.07% |
| ABNB | -31.92% |
| MELI | -34.01% |
| ADBE | -40.86% |
vs. Fair Value Estimates
Hold List
| VTEX | -16.96% |
| ZETA | -22.06% |
| CELH | 42.92% |
| TOST | 14.20% |
| CPNG | -16.30% |
| HIMS | -11.29% |
| PAYC | -20.54% |
| MNDY | 13.50% |
| GLBE | -21.76% |
| ZS | 23.36% |
| V | -4.06% |
| ADSK | -2.00% |
| NOW | -1.99% |
| FTNT | -5.23% |
| TEAM | -5.08% |
vs. Fair Value Estimates