PAYONEER GLOBAL INC. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 5.88 USD | +0.34% |
|
+0.68% | +12.86% |
| May. 10 | Payoneer Global Insider Sold Shares Worth $556,910, According to a Recent SEC Filing | MT |
| May. 09 | Needham Adjusts Price Target on Payoneer Global to $8 From $7, Keeps Buy Rating | MT |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 999.7 | 2,492 | 1,916 | 1,885 | 2,192 | - | - |
| Enterprise Value (EV) 1 | 999.7 | 2,039 | 1,388 | 1,885 | 1,569 | 1,407 | 1,232 |
| P/E ratio | -6.87 x | -22.3 x | -182 x | 21.7 x | 26 x | 20.9 x | 24.5 x |
| Yield | - | - | - | - | - | - | - |
| Capitalization / Revenue | - | 5.26 x | 3.05 x | 2.27 x | 2.43 x | 2.23 x | 2.09 x |
| EV / Revenue | - | 4.31 x | 2.21 x | 2.27 x | 1.74 x | 1.43 x | 1.17 x |
| EV / EBITDA | - | 72.4 x | 28.6 x | 9.19 x | 7.56 x | 6.17 x | 5.34 x |
| EV / FCF | - | - | 18,901,090 x | - | - | - | - |
| FCF Yield | - | - | 0% | - | - | - | - |
| Price to Book | - | - | - | - | - | - | - |
| Nbr of stocks (in thousands) | 97,055 | 339,008 | 350,194 | 361,808 | 373,430 | - | - |
| Reference price 2 | 10.30 | 7.350 | 5.470 | 5.210 | 5.870 | 5.870 | 5.870 |
| Announcement Date | 6/1/21 | 3/3/22 | 2/28/23 | 2/28/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 473.4 | 627.6 | 831.1 | 902.8 | 981.7 | 1,050 |
| EBITDA 1 | - | 28.17 | 48.47 | 205.1 | 207.5 | 228 | 230.7 |
| EBIT 1 | - | -30.21 | -22.21 | 103.6 | 101.2 | 121.4 | 110 |
| Operating Margin | - | -6.38% | -3.54% | 12.47% | 11.21% | 12.36% | 10.47% |
| Earnings before Tax (EBT) 1 | - | -25.24 | 1.618 | 132.5 | 115.5 | 134.7 | 126 |
| Net income 1 | -23.75 | -33.99 | -11.97 | 93.33 | 85.44 | 107.2 | 94.51 |
| Net margin | - | -7.18% | -1.91% | 11.23% | 9.46% | 10.92% | 9% |
| EPS 2 | -1.500 | -0.3300 | -0.0300 | 0.2400 | 0.2256 | 0.2812 | 0.2400 |
| Free Cash Flow | - | - | 73.46 | - | - | - | - |
| FCF margin | - | - | 11.7% | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | 151.55% | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | - | - | - |
| Announcement Date | 6/1/21 | 3/3/22 | 2/28/23 | 2/28/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 139.2 | 137 | 148.2 | 158.9 | 183.6 | 192 | 206.7 | 208 | 224.3 | 228.2 | 223.4 | 215.5 | 235.7 | 232.3 | 240.9 |
| EBITDA 1 | 13.54 | 10.4 | 14.74 | 12.73 | 10.6 | 38.75 | 55.97 | 58.18 | 52.24 | 65.24 | 47.42 | 44.87 | 49.69 | 54.39 | 57.12 |
| EBIT 1 | -4.193 | -6.343 | -2.204 | -5.103 | -8.564 | 15.01 | 33.39 | 29.5 | 25.71 | 38.38 | 22.92 | 19.4 | 22.68 | 27.65 | 29.43 |
| Operating Margin | -3.01% | -4.63% | -1.49% | -3.21% | -4.67% | 7.82% | 16.15% | 14.18% | 11.46% | 16.82% | 10.26% | 9% | 9.63% | 11.9% | 12.21% |
| Earnings before Tax (EBT) 1 | -15.76 | 22.16 | 5.803 | -23.82 | -2.528 | 17.11 | 51.3 | 22.84 | 41.29 | 42.88 | 24.5 | 22.55 | 25.58 | 29.69 | 31.47 |
| Net income 1 | -18.9 | 20.21 | 4.422 | -26.45 | -10.15 | 7.938 | 45.55 | 12.82 | 27.02 | 28.97 | 19.56 | 18.07 | 20.35 | 26.03 | 27.67 |
| Net margin | -13.58% | 14.76% | 2.98% | -16.65% | -5.53% | 4.13% | 22.03% | 6.16% | 12.05% | 12.7% | 8.75% | 8.38% | 8.64% | 11.21% | 11.48% |
| EPS 2 | -0.0600 | 0.0600 | 0.0100 | -0.0800 | -0.0300 | 0.0200 | 0.1200 | 0.0300 | 0.0700 | 0.0800 | 0.0550 | 0.0462 | 0.0525 | 0.0700 | 0.0700 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 3/3/22 | 5/12/22 | 8/11/22 | 11/9/22 | 2/28/23 | 5/9/23 | 8/8/23 | 11/8/23 | 2/28/24 | 5/8/24 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - |
| Net Cash position 1 | - | 452 | 527 | - | 623 | 785 | 960 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | 73.5 | - | - | - | - |
| ROE (net income / shareholders' equity) | - | -10% | -2.32% | - | 22.3% | 26% | 32.2% |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - |
| Book Value Per Share | - | - | - | - | - | - | - |
| Cash Flow per Share | - | - | - | - | - | - | - |
| Capex | - | - | 10.5 | - | - | - | - |
| Capex / Sales | - | - | 1.67% | - | - | - | - |
| Announcement Date | 6/1/21 | 3/3/22 | 2/28/23 | 2/28/24 | - | - | - |
1USD in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
10
Last Close Price
5.87
USD
Average target price
7.5
USD
Spread / Average Target
+27.77%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +12.86% | 2.19B | |
| +14.96% | 89.35B | |
| +5.00% | 67.45B | |
| -6.58% | 44.59B | |
| -14.03% | 27.86B | |
| -1.09% | 19.64B | |
| -13.56% | 12.67B | |
| -9.27% | 10.33B | |
| -15.20% | 8.95B | |
| +1.88% | 8.31B |
- Stock Market
- Equities
- PAYO Stock
- Financials Payoneer Global Inc.
