Paymentus Holdings, Inc. (PAY)
Services-Business Services, NEC · Technology · $1.3B
Intrinsic Value (Consensus)
$7.53
Current Price
$10.40
Margin of Safety
-27.6%
27.6% Above Intrinsic Value
Value: $8
Price: $10
Valuation Model Estimates
Current Price: $10.40
DCF (Discounted Cash Flow)
$58.75
Graham Number
$7.13
Earnings Power Value
$5.05
Relative Value (P/E)
$10.40
Dividend Discount Model
Not applicable
—
Consensus Value
$7.53
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $0.52
- EPS (Forward)
- $0.62
- Book Value
- $4.34
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 11.9%
- Debt/Equity
- —
- Revenue Growth
- 37.3%
- Earnings Growth
- 20.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance