Services-Business Services, NEC
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.
Sector
Discounted Cash Flow Valuation of I3 Verticals, Inc.
Growth
%
%
Discount
%
%
Multiple
g\r | +10% | +11% | +12% | +13% | +14% |
---|---|---|---|---|---|
0% | 10 | 9 | 8 | 8 | 7 |
+1% | 11 | 10 | 9 | 8 | 8 |
+2% | 13 | 11 | 10 | 9 | 8 |
+3% | 14 | 13 | 11 | 10 | 9 |
+4% | 17 | 14 | 12 | 11 | 10 |
Years | 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | TV |
---|---|---|---|---|---|---|---|---|---|---|---|---|
FCF | $30.3M | $39.06M | $49.32M | $60.96M | $73.73M | $87.21M | $100.8M | $113.9M | $125.7M | $135.3M | $142.1M | $1.421B |
DCF | $33.97M | $37.29M | $40.08M | $42.16M | $43.36M | $43.6M | $42.83M | $41.09M | $38.46M | $35.12M | $351.2M | |
Value | $749.1M |
In the chart Earnings are multiplied by this value.
High margins render the company resilient under dire circumstances, hence able to drive competitors out or acquire them. ROE and ROA measure the average flow generated by each invested dollar. Their marginal value is a forecast of future growth, and it is considered by Buffett and Munger the most important single indicator.
Years | 09-2016 | 09-2017 | 09-2018 | 09-2019 | 09-2020 | 09-2021 | 09-2022 | 09-2023 | TTM |
---|---|---|---|---|---|---|---|---|---|
Net Margin | -1% | 0.34% | -2.1% | -0.81% | -0.65% | -3.5% | -7.3% | -0.72% | -0.72% |
ROA | 4% | 5.4% | 7.1% | 1.8% | 1.9% | -0.0018% | -0.32% | 2.6% | 2.6% |
ROE | 22% | 2.5% | -6.1% | -2.1% | -0.41% | -2.7% | -7.5% | -0.81% | -0.81% |
The average Net Margin over the past 5 years is -2.52%.
The trend of Net Margin over the past 5 years is -0.44%.
The average ROA over the past 5 years is +2.18%.
The trend of ROA over the past 5 years is -0.88%.
The average ROE over the past 5 years is -3.29%.
The trend of ROE over the past 5 years is +0.23%.
Being debt the number one cause of investment losses and company death, the ratio Debt/FCF is of utmost importance to guarantee safety. On the other hand the Graham’s stability measures the drawdown of earnings, hence indicating the reliability of the flow generated by the company.
Years | 09-2016 | 09-2017 | 09-2018 | 09-2019 | 09-2020 | 09-2021 | 09-2022 | 09-2023 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|
Debt FCF | - | 14.93 | 2.63 | 5.40 | 4.36 | 4.47 | 6.59 | 12.71 | 12.71 | |
Debt Equity | - | 3.18 | 0.37 | 0.98 | 0.38 | 0.69 | 0.93 | 1.17 | 1.17 | |
MIN | ||||||||||
Graham Stability | - | - | - | - | - | - | - | - | - |
The Debt/FCF trailing twelve month is 12.71.
The trend of Debt/FCF over the past 5 years is 1.54.
Graham’s Stability measure stands at -.
Growth can be dangerous when forecasting, simply projecting the current growth is in general wrong. A company passes through multiple phases, from being young and unprofitable, to the first periods of profitability and high growth, until it arrives at a period of regime with limited growth. Identifying in which phase the company is in may help forecasting.
Years | 09-2016 | 09-2018 | 09-2020 | 09-2022 | Trend |
---|---|---|---|---|---|
Revenue | 9.2% | 2.7% | 35% | 16% | 0.9% |
Net Income | - | - | - | - | - |
Stockholders Equity | - | 24% | 11% | 6.7% | -32% |
FCF | 19% | 14% | 13% | -30% | -7.5% |
The Revenue CAGR over the past 5 years is +2.74%.
The trend of Revenue growth rate over the past 5 years is +0.9%.
The Earnings CAGR over the past 5 years is -17.4%.
The trend of Earnings growth rate over the past 5 years is -.
The Equity CAGR over the past 5 years is +23.95%.
The trend of Equity growth rate over the past 5 years is -32.23%.
The FCF CAGR over the past 5 years is +13.82%.
The trend of FCF growth rate over the past 5 years is -7.46%.