US · PSFE
Paysafe Limited
- Sector
- Technology · Information Technology Services
- Headquarters
- London E14 5LQ
- Website
- paysafe.com
Price · as of 2024-12-31
$9.41
Market cap 368.38M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $45.69 | +385.55% |
| Intrinsic Value(DCF) | $6.38 | -32.2% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $5.19 | -44.88% |
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 | $0.00 | $0.00 | |||
| 2020 | $178.80 | $131.23 | $4.03 | $0.00 | $0.00 |
| 2021 | $36.60 | $71.34 | $0.00 | $0.00 | $0.00 |
| 2022 | $19.14 | $17.86 | $0.00 | $0.00 | $0.00 |
| 2023 | $12.17 | $47.59 | $3.71 | $0.00 | $0.00 |
| 2024 | $15.95 | $45.69 | $0.00 | $0.00 | $5.19 |
AI valuation
Our deep-learning model estimates Paysafe Limited's (PSFE) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $45.69
- Current price
- $9.41
- AI upside
- +385.55%
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
$6.38
-32.2% upside
Graham-Dodd
—
— upside
Graham Formula
$5.19
-44.88% 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 |
| PSFE | Paysafe Limited | $9.41 | 368.38M | +386% | -32% | — | -45% | 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 |
| AIOT | PowerFleet, Inc. | $3.57 | 478.91M | — | — | — | — | -11.05 | 1.26 | 1.55 | 14.11 | — | -2.89 | 53.66% | -7.14% | -14.06% | — | — | — | 0.64 | -1.27 | 1.12 | 0.84 | 4.19 | — | — | — | -6.59% | -0.02 | — | 16.03% | -177.10% | 16.53% | -30.97 | -21.59 | 2.21 | 0.74 |
| APPS | Digital Turbine, Inc. | $4.06 | 486.79M | +546% | -45% | — | -69% | -6.32 | 3.78 | 1.19 | 33.30 | — | -1.79 | 44.99% | -11.02% | -18.78% | -50.07% | -9.81% | -10.97% | 2.72 | -1.55 | 1.09 | 1.03 | 13.11 | -7861.00% | -991.00% | 0.00% | -2.68% | 0.05 | -2.83% | 0.00% | 0.00% | 0.00% | -17.76 | -61.56 | 1.96 | -0.24 |
| 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 |
| BLZE | Backblaze, Inc. | $3.76 | 216.87M | +539% | -25% | — | — | -8.52 | 2.62 | 1.50 | 64.86 | — | 2.62 | 60.89% | -13.82% | -17.56% | -31.85% | -22.07% | -14.21% | 0.98 | -5.21 | 1.07 | 0.89 | 13.72 | -5856.00% | 1427.00% | 7463.00% | 8.64% | 0.38 | 20.64% | 0.00% | 0.00% | 0.91% | -12.33 | 13.18 | 1.70 | 0.03 |
| CTLP | Cantaloupe, Inc. | $10.44 | 769.64M | +223% | -55% | -38% | +71% | 12.26 | 3.12 | 2.61 | 18.44 | 2.59 | 6.22 | 40.93% | 7.38% | 21.33% | 29.45% | 10.53% | 17.99% | 0.19 | 8.06 | 1.86 | 1.15 | -0.06 | 47333.00% | 1264.00% | -7395.00% | 0.42% | 0.25 | 1.57% | 0.00% | 0.00% | 0.00% | 35.30 | 236.24 | 2.61 | 4.05 |
| POET | POET Technologies Inc. | $6.00 | 790.62M | +404% | -76% | — | +1,141% | -3.81 | 10.45 | 5220.91 | -3.11 | -4.52 | 10.77 | 100.00% | -72572.56% | -136857.18% | -442.59% | 256.63% | -144.58% | 0.35 | -292.82 | 1.15 | 1.11 | 0.55 | 8431.00% | -9111.00% | 8175.00% | -14.00% | -0.48 | 258.38% | 0.00% | 0.00% | 12.68% | -5.64 | -5.61 | 4096.67 | -4.10 |
| SPT | Sprout Social, Inc. | $6.45 | 381.77M | +363% | +255% | — | — | -8.81 | 1.88 | 0.83 | -6.93 | — | -111.17 | 77.56% | -9.50% | -9.47% | -23.42% | -35.83% | -9.11% | 0.07 | -17.37 | 0.93 | 0.77 | 1.85 | -3211.00% | 1272.00% | 6825.00% | 10.30% | 0.17 | 32.42% | 0.00% | 0.00% | 9.80% | -6.93 | 7.66 | 0.66 | 0.21 |
| TLS | Telos Corporation | $4.02 | 296.49M | +9,312% | +882% | — | +197% | -3.93 | 1.62 | 1.90 | -4.05 | -8.54 | 2.62 | 31.80% | -51.60% | -48.51% | -36.71% | -72.60% | -28.63% | 0.08 | -86.76 | 4.13 | 3.33 | 1.11 | 4600.00% | -2552.00% | 10294.00% | -13.67% | -1.17 | -36.63% | 0.00% | 0.00% | 0.00% | -2.90 | -5.74 | 1.49 | 1.13 |
| WOLF | Wolfspeed, Inc. | $19.72 | 889.15M | — | — | — | — | — | — | — | — | — | — | -16.05% | -175.45% | -212.41% | -739.86% | -26.64% | -21.69% | -14.64 | -4.22 | 0.36 | 0.27 | -5.78 | 6555.00% | -614.00% | -3384.00% | — | -0.10 | -40.09% | — | 0.00% | — | — | — | — | — |
About Paysafe Limited
Paysafe Limited provides digital commerce solutions to online businesses, small and medium-sized business merchants, and consumers through its Paysafe Network worldwide. The company operates in two segments, US Acquiring and Digital Commerce. It provides PCI-compliant payment acceptance and transaction processing solutions for merchants and integrated service providers, including merchant acquiring, transaction processing, online solutions, fraud and risk management tools, data and analytics, and point of sale systems and merchant financing solutions under the Paysafe and Petroleum Card Services brands. The company also offers digital wallet solutions under the Skrill and NETELLER brands; and pay-by-bank solution under the Rapid Transfer brand. In addition, it provides eCash solutions, such as Paysafecash, a bill payment eCash solution that allow users to shop online and then pay offline in cash to finalize the transaction; paysafecard, a prepaid eCash solution; and paysafecard prepaid Mastercard that can be linked to a digital paysafecard account and used to make purchases. Further, it offers integrated and ecommerce solutions for online merchants and software-integrated merchants within integrated payment capabilities; online toolkit that allows merchants and integrated software vendor to build and scale their online commerce presence; and turn-key payments gateway solution that offers critical connectivity between merchant online sites and payment acceptance and transaction processing providers. Additionally, the company manages and provides various connections to card processing networks, acquiring banks, and transaction processors; and offers gateway connectivity,? shopping cart, tokenization and encryption, fraud and risk management, and support to payment alternatives, as well as provides integrations into eCommerce platforms and multiple alternative payment methods. Paysafe Limited is based in London, the United Kingdom.
- CEO
- Bruce F. Lowthers
- Employees
- 3.3K
- Beta
- 1.75
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($6.38 ÷ $9.41) − 1 = -32.2% (DCF, example).