US · IIIV
i3 Verticals, Inc.
- Sector
- Technology · Software - Infrastructure
- Headquarters
- Nashville, TN 37215
- Website
- i3verticals.com
Price · as of 2025-09-30
$23.36
Market cap 535.82M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $70.21 | +200.56% |
| Intrinsic Value(DCF) | $10.39 | -55.52% |
| Graham-Dodd Method(GD) | $9.64 | -58.74% |
| Graham Formula(GF) | $0.93 | -96.02% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | $0.00 | $4.43 | |||
| 2018 | $20.94 | $75.19 | $630.09 | $0.00 | $0.00 |
| 2019 | $28.24 | $36.95 | $332.61 | $0.00 | $0.00 |
| 2020 | $29.70 | $71.24 | $1.80 | $0.00 | $1.40 |
| 2021 | $21.46 | $88.87 | $19.94 | $0.00 | $0.00 |
| 2022 | $24.54 | $35.97 | $0.00 | $0.00 | $5.66 |
| 2023 | $19.92 | $55.16 | $0.00 | $0.00 | $0.00 |
| 2024 | $23.38 | $400.21 | $2.32 | $28.43 | $137.50 |
| 2025 | $23.21 | $70.21 | $0.94 | $9.64 | $0.93 |
AI valuation
Our deep-learning model estimates i3 Verticals, Inc.'s (IIIV) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $70.21
- Current price
- $23.36
- AI upside
- +200.56%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$10.39
-55.52% upside
Graham-Dodd
$9.64
-58.74% upside
Graham Formula
$0.93
-96.02% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| IIIV | i3 Verticals, Inc. | $23.36 | 535.82M | +201% | -56% | -59% | -96% | 31.05 | 1.42 | 2.60 | 12.07 | — | -12.91 | 55.67% | 1.88% | 8.38% | 4.65% | 0.63% | 2.61% | 0.02 | 1.74 | 1.95 | 1.77 | -1.43 | -8793.00% | -729.00% | -9174.00% | 0.68% | 0.08 | 1.13% | 0.00% | 0.00% | 8.70% | 123.68 | 132.18 | 2.33 | 3.50 |
| ARQQ | Arqit Quantum Inc. | $16.46 | 257.63M | +156% | +401% | — | — | -11.18 | 15.41 | 791.65 | -10.41 | — | 16.70 | -43.40% | -7271.51% | -6668.49% | -192.19% | 486.59% | -107.89% | 0.03 | -802.90 | 2.69 | 2.69 | 0.99 | -7627.00% | 8089.00% | -2101.00% | -7.05% | -1.98 | 396.60% | 0.00% | 0.00% | 4.42% | -9.95 | -12.96 | 723.24 | 1.66 |
| CINT | CI&T Inc | $4.96 | 659.51M | +75% | -10% | -96% | — | 172.41 | 18.15 | 11.58 | 68.72 | 712.14 | -174.39 | 34.23% | 12.66% | 6.72% | 3.49% | 3.20% | 1.82% | 0.53 | 0.61 | 1.53 | 1.44 | 1.22 | 2421.00% | -8035.00% | 728.00% | 1.15% | 0.55 | 4.99% | 0.00% | 0.00% | 9.50% | 93.12 | 88.63 | 11.79 | 13.98 |
| DCBO | Docebo Inc. | $17.38 | 500.42M | +171% | +110% | -50% | +63% | 13.26 | 6.84 | 2.05 | 15.52 | 25.92 | 8.67 | 78.97% | 10.09% | 15.46% | 57.96% | -173.08% | 19.23% | 0.06 | 38.49 | 1.15 | 1.05 | -2.47 | 5116.00% | 1383.00% | 392.00% | 5.75% | 0.24 | -202.22% | 0.00% | 0.00% | 9.46% | 17.54 | 15.01 | 1.77 | 2.75 |
| GDYN | Grid Dynamics Holdings, I… | $6.75 | 572.44M | +588% | +169% | -13% | -85% | 353.11 | 2.76 | 4.07 | 66.43 | — | 3.69 | 36.23% | -0.60% | 1.15% | 0.90% | -0.51% | 0.79% | 0.02 | — | 7.62 | 7.27 | -19.36 | -31489.00% | 1204.00% | -4452.00% | 1.29% | 0.54 | 11.09% | 0.00% | 0.00% | 5.31% | -524.88 | 59.94 | 3.15 | 12.81 |
| OWLS | OBOOK HOLDINGS INC. | $6.10 | 495.89M | — | — | — | — | — | — | — | — | — | — | 13.30% | -117.79% | -135.67% | 192.28% | 143.82% | -52.21% | -1.42 | -50.13 | 0.79 | 0.23 | -0.18 | 5436.00% | 1829.00% | 7093.00% | — | -0.43 | 153.82% | — | 0.00% | — | — | — | — | — |
| PRTH | Priority Technology Holdi… | $5.55 | 454.39M | +1,046% | +100% | — | +32% | 24.88 | -3.58 | 0.68 | 7.97 | — | -0.76 | 37.29% | 15.17% | 2.73% | -85.84% | 12.15% | 1.40% | -5.58 | 1.50 | 1.05 | 0.12 | 4.73 | -5079.00% | 1642.00% | 653.00% | 10.70% | 0.08 | 9.03% | 13.09% | 325.60% | 13.35% | 11.01 | 22.99 | 1.67 | 0.82 |
| RDVT | Red Violet, Inc. | $43.31 | 605.12M | +15% | -36% | -91% | -63% | 71.18 | 5.75 | 6.63 | 26.54 | — | 10.98 | 81.38% | 10.53% | 9.31% | 8.11% | 10.94% | 7.31% | 0.02 | — | 4.48 | 4.32 | -1.97 | -4792.00% | 2489.00% | 30154.00% | 4.77% | 2.32 | 43.74% | 0.84% | 59.70% | 3.02% | 58.58 | 19.50 | 6.17 | 26.59 |
| RSKD | Riskified Ltd. | $4.45 | 730.05M | +483% | -36% | -73% | — | -22.61 | 2.07 | 2.41 | -10.26 | — | 2.07 | 52.19% | -14.61% | -10.66% | -7.99% | -116.72% | -6.36% | 0.07 | — | 6.15 | 6.01 | 7.99 | -3939.00% | 1005.00% | 55933.00% | 4.95% | 0.56 | 95.27% | 0.00% | 0.00% | 17.87% | -9.22 | 11.29 | 1.35 | 4.13 |
| VTEX | Vtex | $3.43 | 624.13M | +727% | -3% | -52% | -56% | 32.96 | 2.82 | 2.74 | 18.27 | 43.21 | 3.31 | 77.47% | 7.53% | 8.32% | 8.18% | 36.45% | 5.61% | 0.01 | — | 3.04 | 2.88 | -0.50 | 7628.00% | 609.00% | 2835.00% | 4.90% | 0.38 | 73.03% | 0.00% | 0.00% | 8.96% | 25.98 | 14.55 | 1.96 | 4.63 |
About i3 Verticals, Inc.
i3 Verticals, Inc. provides integrated payment and software solutions to small- and medium-sized businesses and organizations in education, non-profit, public sector, and healthcare markets in the United States. It operates in two segments, Merchant Services, and Proprietary Software and Payments. The company offers payment processing services that enables clients to accept electronic payments, facilitating the exchange of funds and transaction data between clients, financial institutions, and payment networks. The company also licenses software; and provides ongoing support, and other point of sale-related solutions. It offers its solutions to clients through direct sales force; distribution partners, including independent software vendors, value-added resellers, and independent sales organizations; and referral partners, such as financial institutions, trade associations, chambers of commerce, and card issuers. The company was founded in 2012 and is headquartered in Nashville, Tennessee.
- CEO
- Gregory S. Daily
- Employees
- 1.48K
- Beta
- 0.97
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($10.39 ÷ $23.36) − 1 = -55.52% (DCF, example).