US · NYAX
Nayax Ltd.
- Sector
- Technology · Information Technology Services
- Headquarters
- Herzliya 4659071
- Website
- nayax.com
Price · as of 2024-12-31
$71.58
Market cap 1.87B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $55.36 | -22.66% |
| Intrinsic Value(DCF) | $252.11 | +252.21% |
| Graham-Dodd Method(GD) | $3.30 | -95.4% |
| Graham Formula(GF) | — | — |
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 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | $0.00 | $0.00 | |||
| 2021 | $0.00 | $0.00 | |||
| 2022 | $17.85 | $30.61 | $640.63 | $0.00 | $0.00 |
| 2023 | $26.70 | $72.69 | $731.16 | $0.16 | $0.00 |
| 2024 | $35.83 | $55.36 | $546.34 | $3.29 | $0.00 |
AI valuation
Our deep-learning model estimates Nayax Ltd.'s (NYAX) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $55.36
- Current price
- $71.58
- AI upside
- -22.66%
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
$252.11
+252.21% upside
Graham-Dodd
$3.30
-95.4% upside
Graham Formula
—
— 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 |
| NYAX | Nayax Ltd. | $71.58 | 1.87B | -23% | +252% | -95% | — | -224.02 | 7.76 | 4.08 | 52.50 | — | 26.94 | 45.07% | 0.99% | -1.79% | -4.35% | 2.38% | -1.51% | 0.33 | 0.37 | 1.31 | 0.88 | -1.19 | -6667.00% | 3334.00% | -33100.00% | 1.40% | 0.20 | 13.75% | 0.00% | 0.00% | 5.07% | 400.64 | 69.39 | 3.96 | 3.61 |
| ADEA | Adeia Inc. | $20.69 | 2.27B | +104% | +96% | -82% | +25% | 20.00 | 4.62 | 5.01 | 10.51 | 27.14 | -16.27 | 87.23% | 47.15% | 25.05% | 25.33% | 21.24% | 10.39% | 0.91 | 5.18 | 3.81 | 3.70 | 1.51 | 7368.00% | 1791.00% | -2581.00% | 7.03% | 1.98 | 20.15% | 0.98% | 19.60% | 4.92% | 12.06 | 16.13 | 5.69 | 3.86 |
| BHE | Benchmark Electronics, In… | $57.81 | 2.08B | +5% | -60% | -41% | -90% | 83.69 | 1.89 | 0.78 | 18.48 | — | 1.89 | 10.13% | 2.94% | 0.93% | 2.25% | 2.69% | 1.18% | 0.37 | 3.88 | 2.28 | 1.12 | 0.73 | -5988.00% | 11.00% | -4523.00% | 4.11% | 0.20 | 7.27% | 0.00% | 0.00% | 1.29% | 27.69 | 25.35 | 0.81 | 3.16 |
| CNXN | PC Connection, Inc. | $60.95 | 1.54B | +90% | -60% | -33% | -42% | 18.41 | 1.69 | 0.54 | 8.85 | — | 1.84 | 18.77% | 3.56% | 2.91% | 9.19% | 15.44% | 6.32% | 0.00 | — | 2.90 | 2.51 | -1.50 | -61.00% | 252.00% | -6509.00% | 3.77% | 0.16 | 11.89% | 0.99% | 18.30% | 7.06% | 11.10 | 19.57 | 0.40 | 6.12 |
| FLYW | Flywire Corporation | $12.31 | 1.48B | +258% | +815% | -67% | -70% | 112.70 | 1.82 | 2.44 | 0.33 | 28.82 | 6.35 | 61.42% | 1.81% | 2.17% | 1.64% | 2.07% | 1.14% | 0.00 | 0.00 | 1.50 | 1.41 | -0.09 | 39107.00% | 2659.00% | 915.00% | 6.50% | 0.25 | 28.83% | 0.00% | 0.00% | 5.16% | 103.25 | 11.80 | 1.87 | 2.73 |
| HIMX | Himax Technologies, Inc. | $7.28 | 1.27B | +227% | -27% | -91% | -99% | 29.04 | 1.43 | 1.53 | 15.27 | — | 1.48 | 30.57% | 5.30% | 5.28% | 4.93% | 3.94% | 2.60% | 0.67 | 12.63 | 1.58 | 1.32 | -3.44 | -4348.00% | -823.00% | 1667.00% | 9.40% | 0.18 | 12.99% | 5.09% | 147.80% | 49.05% | 23.07 | 8.49 | 1.22 | 2.32 |
| KDK | Kodiak AI, Inc. Common St… | $8.40 | 1.52B | — | — | — | -86% | — | — | — | — | — | — | 100.00% | -413.31% | -465.14% | 31.72% | 30.99% | -169.71% | -0.17 | -12.47 | 0.65 | 0.65 | -0.42 | 2258.00% | -1188.00% | 1495.00% | — | -1.63 | 27.19% | — | 0.00% | — | — | — | — | — |
| LSPD | Lightspeed Commerce Inc. | $9.03 | 1.24B | +149% | -49% | — | — | -2.65 | 1.06 | 1.64 | -2.20 | -0.87 | 2.50 | 41.81% | -64.64% | -61.96% | -32.73% | -49.08% | -30.32% | 0.01 | -469.96 | 5.36 | 4.22 | 0.97 | 30561.00% | 1843.00% | -5176.00% | -3.16% | -0.22 | -3.94% | 0.00% | 0.00% | 7.49% | -1.76 | -21.93 | 1.14 | 4.23 |
| NABL | N-able, Inc. | $4.40 | 823.22M | +554% | -52% | — | — | -48.96 | 1.04 | 1.63 | 14.33 | — | -2.93 | 77.11% | 11.28% | -3.33% | -2.18% | 2.10% | -1.24% | 0.57 | 1.60 | 1.19 | 1.07 | 4.22 | -15669.00% | 971.00% | 3474.00% | 9.00% | 0.51 | 6.84% | 0.00% | 0.00% | 3.60% | 20.49 | 15.74 | 2.31 | 1.41 |
| PRCH | Porch Group, Inc. | $8.21 | 865.1M | +572% | +7% | — | -68% | -253.90 | -34.66 | 1.77 | 11.93 | — | -3.45 | 70.48% | 7.58% | 3.18% | 9.91% | 8.89% | -0.42% | -15.96 | 0.71 | 1.30 | 1.14 | 3.43 | -9018.00% | 1018.00% | -26165.00% | 6.10% | 0.98 | 22.09% | 0.00% | 0.00% | 0.00% | 32.28 | 22.67 | 2.45 | 0.31 |
| VYX | NCR Voyix Corporation | $7.64 | 1.06B | +189% | -60% | — | -87% | 25.08 | 0.91 | 0.39 | 74.08 | — | -2.35 | 23.60% | 0.97% | 1.56% | 3.55% | 0.51% | 1.00% | 1.15 | 0.43 | 1.04 | 0.66 | 37.76 | -10739.00% | -492.00% | 745.00% | -35.60% | -0.20 | -18.38% | 1.42% | 35.70% | 15.47% | 82.63 | -5.73 | 0.80 | 1.15 |
About Nayax Ltd.
Nayax Ltd., a fintech company, operates system and payment platform worldwide. The company offers VPOS TOUCH that provides contactless and contact payment options; VPOS FUSION, a cashless payment card reader; ONYX, a contactless card reader and telemetry device; AMIT 3.0, a M2M vending telemetry solution; NOVA 156, a points of sale(POS)-handheld smart POS terminal; NOVA 125,a combined dual interface product with a printer and a barcode scanner; NOVA 55, an android-based that enables clearing payments using swipe, contactless, and contact payment methods, as well as accepting alternative payment methods, such as digital wallets and tap on pay; and NOVA 45 and NOVA 40, a handheld mini smart terminals for attended POS. It also provides electric vehicle charging stations; and Monyx Wallet, a digital wallet app installed on the consumer's mobile phone that enables cashless payments using only the mobile phone. In addition, the company provides cashless payments systems; telemetry services, including remote management, monitoring, and control of the unattended POS and service; closed-circuit prepaid card solutions; and management software for unattended machines. Further, it operates marketing, loyalty, and consumer engagement platform. The company sells its products directly, as well as through resellers and distributors. It serves various verticals, including snacks and drinks automatic vending machines, coffee machines, kiddie and amusement rides, massage chairs, laundromats, machines for selling non-prescription drugs, car wash, parking, tourist, fueling, and ticket machines, as well as kiosks, public restrooms, photo booth, donations, AIR/VAC, and ice cream vending machines. The company was incorporated in 2005 and is based in Herzliya, Israel.
- CEO
- Yair Nechmad
- Employees
- 1.1K
- Beta
- -0.24
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($252.11 ÷ $71.58) − 1 = +252.21% (DCF, example).