US · IMXI
International Money Express, Inc.
- Sector
- Technology · Software - Infrastructure
- Headquarters
- Miami, FL 33156
- Website
- intermexonline.com
Price · as of 2024-12-31
$15.94
Market cap 468.96M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $74.08 | +364.74% |
| Intrinsic Value(DCF) | $8.17 | -48.75% |
| Graham-Dodd Method(GD) | $11.53 | -27.69% |
| Graham Formula(GF) | $14.75 | -7.48% |
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 |
|---|---|---|---|---|---|
| 2010 | |||||
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | $0.85 | $10.36 | |||
| 2017 | $9.95 | $40.00 | $86.32 | $0.00 | $0.00 |
| 2018 | $10.84 | $35.08 | $619.53 | $0.00 | $0.00 |
| 2019 | $9.79 | $39.21 | $165.60 | $3.15 | $12.58 |
| 2020 | $17.09 | $59.64 | $84.86 | $5.96 | $17.24 |
| 2021 | $17.98 | $3,110.99 | $206.00 | $8.86 | $43.21 |
| 2022 | $24.56 | $70.07 | $217.54 | $10.25 | $39.97 |
| 2023 | $20.72 | $74.87 | $336.72 | $11.03 | $46.21 |
| 2024 | $14.24 | $74.08 | $47.21 | $11.53 | $14.75 |
AI valuation
Our deep-learning model estimates International Money Express, Inc.'s (IMXI) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $74.08
- Current price
- $15.94
- AI upside
- +364.74%
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
$8.17
-48.75% upside
Graham-Dodd
$11.53
-27.69% upside
Graham Formula
$14.75
-7.48% 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 |
| IMXI | International Money Expre… | $15.94 | 468.96M | +365% | -49% | -28% | -7% | 7.85 | 3.42 | 0.70 | 4.72 | 79.98 | 8.73 | 89.64% | 14.43% | 8.93% | 41.43% | 43.05% | 11.32% | 1.35 | 8.09 | 1.96 | 1.58 | 0.47 | 982.00% | -1.00% | -8234.00% | 5.00% | 0.35 | 14.81% | 0.00% | 0.00% | 16.27% | 5.40 | 22.22 | 0.78 | 4.11 |
| ALLT | Allot Ltd. | $6.34 | 264.87M | +597% | -40% | -64% | -76% | 81.24 | 2.66 | 2.95 | 29.76 | — | 3.69 | 71.13% | 3.53% | 3.63% | 4.54% | 6.90% | 2.37% | 0.10 | — | 2.65 | 2.16 | -1.25 | -15347.00% | 1063.00% | 47209.00% | 5.15% | 0.38 | 39.57% | 0.00% | 0.00% | 13.21% | 63.18 | 14.69 | 2.23 | 4.24 |
| BAND | Bandwidth Inc. | $14.82 | 452.33M | +47,447% | -59% | — | — | -0.04 | 1.13 | 0.60 | 24.49 | -0.04 | -4.74 | 35.83% | -1.91% | -1.71% | -3624.39% | -1.30% | -1224.30% | 1.75 | -7.09 | 1.39 | 1.32 | 14.04 | 7917.00% | 71.00% | 9608439.00% | 14832.72% | 580.86 | 7809.07% | 0.00% | 0.00% | 0.00% | -72.57 | 0.02 | 1.38 | 0.97 |
| CCSI | Consensus Cloud Solutions… | $30.08 | 571.69M | +161% | -34% | -86% | +16% | 6.78 | 41.62 | 1.64 | 6.39 | — | -1.52 | 79.81% | 42.96% | 24.17% | -257.35% | 21.98% | 13.35% | 42.14 | 4.23 | 1.79 | 1.50 | 2.99 | -564.00% | -20.00% | 1987.00% | 18.46% | 2.08 | 20.88% | 0.00% | 0.00% | 15.85% | 7.18 | 10.19 | 3.09 | 1.90 |
| DAVA | Endava plc | $4.68 | 258.82M | +649% | -13% | +5% | +26% | 20.94 | 0.76 | 0.58 | 9.08 | 86.76 | 50.75 | 25.65% | 4.08% | 2.75% | 3.47% | 3.62% | 2.18% | 0.39 | 2.95 | 2.32 | 2.22 | 2.50 | 2414.00% | 425.00% | -171.00% | 10.82% | 0.43 | 6.28% | 0.00% | 0.00% | 14.58% | 19.45 | 12.75 | 0.79 | 2.76 |
| DDI | DoubleDown Interactive Co… | $9.14 | 452.92M | +446% | +17% | +128% | +205% | 4.43 | 0.48 | 1.26 | 0.05 | — | 1.02 | 71.78% | 37.48% | 28.48% | 11.45% | 20.46% | 10.54% | 0.05 | 19.65 | 7.74 | 7.66 | -2.43 | -1720.00% | 551.00% | -739.00% | 30.07% | 2.01 | 28.21% | 0.02% | 0.10% | 10.96% | 0.05 | 0.05 | 0.02 | 5.10 |
| GDEV | GDEV Inc. | $15.04 | 272.68M | +291% | -57% | -91% | — | 10.51 | -2.64 | 0.64 | 3.68 | — | -2.49 | 66.26% | 9.62% | 6.07% | -25.36% | -14.09% | 8.62% | -0.01 | 94.40 | 0.68 | 0.66 | -2.99 | -4000.00% | -939.00% | 6331.00% | 10.47% | 0.11 | -11.50% | 0.00% | 0.00% | 27.39% | 3.33 | 4.80 | 0.32 | 0.82 |
| GRRR | Gorilla Technology Group … | $11.82 | 159.26M | +368% | +868% | — | — | -4.54 | 4.11 | 4.02 | -4.45 | — | 4.28 | 49.96% | -89.65% | -86.77% | -103.89% | -118.47% | -49.11% | 0.30 | -91.39 | 1.68 | 1.30 | -0.01 | -47378.00% | 1542.00% | 13486.00% | -10.36% | -0.39 | -56.16% | 0.00% | 0.00% | 10.23% | -4.26 | -9.16 | 3.82 | 0.33 |
| OSPN | OneSpan Inc. | $11.04 | 423.1M | +197% | -43% | -39% | +42% | 5.45 | 1.46 | 1.63 | 5.60 | 18.08 | 2.51 | 70.69% | 20.59% | 29.98% | 30.10% | 28.93% | 19.80% | 0.02 | — | 1.50 | 1.10 | -1.08 | 3014.00% | 0.00% | 877.00% | 12.71% | 0.52 | 29.18% | 4.65% | 25.30% | 7.96% | 6.65 | 6.59 | 1.37 | 3.83 |
| PDYN | Palladyne AI Corp. | $7.03 | 295.52M | +437% | -62% | — | — | -2.45 | -18.68 | 22.87 | -5.67 | — | -18.68 | 55.20% | -345.79% | -932.66% | -462.94% | 221.11% | -124.47% | -1.16 | — | 9.64 | 9.34 | 0.77 | -3858.00% | 2668.00% | -7042.00% | -12.86% | -5.10 | 188.00% | 0.00% | 0.00% | 5.34% | -5.53 | -6.51 | 19.14 | -11.22 |
| RPAY | Repay Holdings Corporatio… | $2.78 | 253.92M | +909% | +15% | — | — | -51.02 | 0.69 | 1.69 | 8.41 | — | -1.53 | 77.12% | -2.48% | -3.24% | -1.31% | -0.66% | -0.67% | 0.67 | -0.99 | 2.69 | 2.18 | 3.17 | -9106.00% | 553.00% | 16810.00% | 19.94% | 1.47 | 9.48% | 0.45% | -22.70% | 9.45% | -108.98 | 8.05 | 2.71 | 0.41 |
About International Money Express, Inc.
International Money Express, Inc., through its subsidiary, operates as a money remittance services company in the United States, Latin America, Mexico, Africa, Central and South America, and the Caribbean. The company offers remittance services, which include a suite of ancillary financial processing solutions and payment services; and online payment options, pre-paid debit cards, and direct deposit payroll cards. It provides services through sending and paying agents and company-operated stores, as well as through online and Internet-enabled mobile devices. International Money Express, Inc. is headquartered in Miami, Florida.
- CEO
- Robert Lisy
- Employees
- 1.1K
- Beta
- 0.87
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($8.17 ÷ $15.94) − 1 = -48.75% (DCF, example).