US · PAY
Paymentus Holdings, Inc.
- Sector
- Technology · Information Technology Services
- Headquarters
- Charlotte, WA 98052
- Website
- paymentus.com
Price · as of 2025-12-31
$27.76
Market cap 3.07B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $39.99 | +44.06% |
| Intrinsic Value(DCF) | $397.96 | +1,333.57% |
| Graham-Dodd Method(GD) | $5.90 | -78.74% |
| Graham Formula(GF) | $22.63 | -18.49% |
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 | $22.13 | $113.12 | |||
| 2012 | $4.24 | $30.05 | |||
| 2013 | $0.00 | $0.78 | |||
| 2014 | $0.00 | $0.00 | |||
| 2015 | $1.85 | $10.29 | |||
| 2016 | $0.00 | $0.00 | |||
| 2017 | $0.00 | $0.00 | |||
| 2018 | |||||
| 2019 | $1.05 | $0.00 | |||
| 2020 | $1.21 | $4.13 | |||
| 2021 | $19.70 | $45.20 | $1.77 | $0.00 | $3.12 |
| 2022 | $7.50 | $31.15 | $50.11 | $2.15 | $0.00 |
| 2023 | $19.21 | $88.56 | $109.71 | $3.31 | $5.55 |
| 2024 | $26.36 | $46.02 | $512.29 | $4.62 | $17.09 |
| 2025 | $24.74 | $39.99 | $1,270.69 | $5.90 | $22.63 |
AI valuation
Our deep-learning model estimates Paymentus Holdings, Inc.'s (PAY) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $39.99
- Current price
- $27.76
- AI upside
- +44.06%
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
$397.96
+1,333.57% upside
Graham-Dodd
$5.90
-78.74% upside
Graham Formula
$22.63
-18.49% 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 |
| PAY | Paymentus Holdings, Inc. | $27.76 | 3.07B | +44% | +1,334% | -79% | -18% | 47.82 | 5.71 | 2.68 | 22.86 | 98.45 | 7.68 | 24.77% | 6.31% | 5.60% | 12.80% | 22.15% | 10.76% | 0.02 | — | 4.46 | 4.33 | -2.48 | 4857.00% | 3725.00% | 15605.00% | 5.05% | 1.64 | 60.43% | 0.00% | 0.00% | 3.61% | 38.23 | 17.85 | 2.41 | 20.99 |
| AGYS | Agilysys, Inc. | $72.17 | 2.03B | +16% | +11% | -87% | -73% | 133.84 | 11.69 | 11.28 | 87.66 | — | 48.23 | 62.40% | 8.20% | 8.43% | 9.25% | 11.52% | 5.92% | 0.18 | 14.78 | 1.11 | 0.98 | -0.74 | -7413.00% | 1607.00% | 3067.00% | 1.68% | 0.50 | 29.47% | 0.00% | 0.00% | 0.09% | 136.44 | 58.89 | 11.18 | 12.43 |
| AVT | Avnet, Inc. | $65.84 | 5.39B | -24% | -68% | -35% | -92% | 19.04 | 0.91 | 0.21 | 11.67 | — | 1.10 | 10.74% | 2.32% | 1.08% | 4.83% | 6.36% | 1.97% | 0.57 | 2.09 | 2.43 | 1.09 | 4.32 | -4936.00% | -655.00% | 2449.00% | 12.61% | 0.18 | 7.45% | 2.48% | 47.20% | 13.15% | 14.12 | 12.58 | 0.33 | 3.34 |
| BL | BlackLine, Inc. | $35.25 | 2.18B | +153% | -53% | — | -82% | 87.59 | 6.46 | 3.07 | 21.88 | — | -9.24 | 75.21% | 4.77% | 3.50% | 6.29% | 3.88% | 1.37% | 2.83 | 3.29 | 1.47 | 1.43 | 5.21 | -7310.00% | 721.00% | -1442.00% | 7.52% | 0.24 | 33.24% | 0.00% | 0.00% | 10.97% | 69.18 | 14.30 | 3.30 | 1.59 |
| COMM | CommScope Holding Company… | $17.82 | 3.95B | +116% | -83% | — | — | -3.61 | -0.51 | 0.27 | 15.37 | — | -0.18 | 31.85% | 7.87% | -6.84% | 15.64% | 4.88% | -3.48% | -4.21 | 0.48 | 2.83 | 1.02 | 13.61 | -7608.00% | -787.00% | 473.00% | 21.79% | 0.22 | 3.66% | 0.00% | 0.00% | 0.17% | 30.08 | 40.19 | 2.37 | 0.13 |
| DAVE | Dave Inc. | $193.27 | 2.61B | -55% | +1,301% | -80% | -3% | 18.03 | 5.70 | 3.01 | 13.54 | — | 6.16 | 91.25% | 9.97% | 16.67% | 42.84% | 23.64% | 19.51% | 0.41 | 4.33 | 8.05 | 7.59 | 0.34 | -20295.00% | 3396.00% | 39611.00% | 11.96% | 3.57 | 88.95% | 0.00% | 0.00% | 10.89% | 29.73 | 8.24 | 2.96 | 7.21 |
| GLOB | Globant S.A. | $49.76 | 2.19B | +70% | -61% | -55% | -56% | 21.18 | 1.04 | 0.89 | 7.08 | — | 14.92 | 35.00% | 7.00% | 4.19% | 5.07% | 5.66% | 3.17% | 0.23 | — | 1.64 | 1.43 | 0.68 | -3844.00% | 162.00% | -10000.00% | 0.00% | 0.00 | 0.00% | 0.00% | 0.00% | 1.75% | 13.99 | — | 0.98 | 2.58 |
| NIQ | NIQ Global Intelligence P… | $13.33 | 3.93B | +110% | -36% | — | — | -10.66 | 3.72 | 0.88 | 9.43 | — | -1.01 | 55.65% | -0.58% | -1.77% | -55.86% | -0.23% | -5.24% | 3.86 | -0.08 | 1.03 | 0.94 | 4.45 | -9154.00% | 568.00% | -21744.00% | 7.17% | 0.21 | 6.14% | 0.26% | -2.80% | 21.17% | -285.97 | 26.43 | 1.66 | 0.56 |
| PSFE | Paysafe Limited | $6.26 | 368.38M | +630% | +2% | — | -17% | 43.82 | 1.10 | 0.57 | 7.67 | — | -0.47 | 58.02% | 7.82% | 1.30% | 2.51% | 4.25% | 0.44% | 2.74 | 0.95 | 1.16 | 0.36 | 5.31 | -20909.00% | 648.00% | 3183.00% | 13.73% | 0.18 | 4.25% | 0.00% | 0.00% | 19.06% | 23.71 | 23.71 | 1.85 | 0.00 |
| SAIC | Science Applications Inte… | $92.26 | 4.25B | +2% | -50% | — | -33% | 15.91 | 3.65 | 0.77 | 11.67 | — | -2.81 | 11.93% | 7.53% | 4.84% | 21.53% | 12.13% | 6.86% | 1.52 | 4.47 | 0.83 | 0.76 | 3.37 | -1926.00% | 47.00% | 2412.00% | 7.95% | 0.35 | 11.67% | 1.30% | 20.70% | 10.99% | 14.38 | 17.68 | 1.08 | 3.08 |
| VRRM | Verra Mobility Corporatio… | $16.71 | 2.67B | +128% | -15% | -91% | -2% | 19.43 | 9.06 | 2.71 | 6.99 | 5.59 | -4.30 | 96.90% | 24.35% | 13.96% | 48.96% | 21.98% | 8.38% | 0.13 | 3.69 | 2.09 | 1.90 | -0.07 | 34737.00% | 1136.00% | -1052.00% | 5.15% | 1.22 | 17.98% | 0.00% | 0.00% | 38.28% | 11.02 | 19.23 | 2.68 | 2.21 |
About Paymentus Holdings, Inc.
Paymentus Holdings, Inc. provides cloud-based bill payment technology and solutions. The company offers electronic bill presentment and payment services, enterprise customer communication, and self-service revenue management to billers through a software-as-a-service technology platform. The company serves utility, financial service, insurance, government, telecommunication, and healthcare industries. The company was founded in 2004 and is based in Redmond, Washington.
- CEO
- Dushyant Sharma
- Employees
- 1.31K
- Beta
- 1.49
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($397.96 ÷ $27.76) − 1 = +1,333.57% (DCF, example).