EZCORP, Inc.

EZCORP, Inc.

EZPWยทNASDAQ

$31.84

+2.8%
Financial ServicesFinancial - Credit Services

EZCORP, Inc. provides pawn loans in the United States and Latin America. It offers pawn loans collateralized by tangible personal property, jewelry, consumer electronics, tools, sporting goods, and musical instruments. The company also sells merchandise, primarily collateral forfeited from pawn lending operations and pre-owned merchandise purchased from customers. In addition, it offers Lana and EZ+ web-based engagement platforms to manage pawn loans. As of September 30, 2021, the company owned and operated 516 pawn stores in the United States; 508 pawn stores in Mexico; and 124 pawn stores in Guatemala, El Salvador, and Honduras. EZCORP, Inc. was founded in 1989 and is headquartered in Austin, Texas.

At a Glance

Live Snapshot
Market Cap$1.86B
EPS1.9100
P/E Ratio16.67
Earnings Date07/29/2026

Intrinsic Alpha Methodology

Thesis Lenses

Signal ยท Driver ยท Risk

Signal

High confidence

Valuation multiple is mid-range (P/E 16.7).

Valuation inputs: P/E 16.7, earnings yield +6.0%, momentum +2.8%.

If multiples stay elevated while momentum fades, downside repricing risk rises.

Driver

High confidence

Return profile is acceptable (ROE +10.7%, ROIC +6.2%).

Profitability stack: net margin +8.6%, ROE +10.7%, ROIC +6.2%.

Quality deterioration often appears in margins before it shows up in headline EPS.

Risk

High confidence

Downside profile looks controlled across current risk inputs.

Risk factors: liabilities/assets +47.4%, momentum +2.8%, net margin +8.6%.

Higher leverage with weak momentum and thin margins can amplify drawdown severity.

ezpw

EZCORP, Inc. Market vs Earnings Trajectory

EZPW ยท NASDAQ

Loading price and EPS data...

EZCORP, Inc.

EZCORP, Inc. Fair Value Envelope

EZPW ยท NASDAQ

Our analysis suggests that EZPW has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $31.84, this represents a potential HIDDEN relative to our calculated worth for EZCORP, Inc..

Intrinsic Value
Current Price: $31.84
3Y+115.0%
5Y-254.0%
10Y-229.0%
3Y+44.0%
5Y+55.0%
10Y+74.0%
3Y+119.0%
5Y-260.0%
10Y-236.0%
3Y+124.0%
5Y+204.0%
10Y+131.0%
3Y+219.0%
5Y+437.0%
10Y+101.0%
3Y+45.0%
5Y+63.0%
10Y+98.0%
EZCORP, Inc.

EZCORP, Inc. Profit Bridge

EZPW ยท NASDAQ
Revenue1.27B
Cost of Goods Sold (528.22M)
Gross Profit746.07M
Operating Expenses (596.90M)
Operating Income149.17M
Interest Expense (23.03M)
Other Income/Expense-2.40M
Pretax Income146.77M
Income Tax (37.16M)
Net Income109.61M
Net Income
109.61M

Profitability Analysis

Gross Margin

58.5%

Exceptional pricing power and cost management. The company retains over half of revenue after direct costs.

Operating Margin

11.7%

Acceptable margins but limited operational leverage. Operating expense control is important.

Net Profit Margin

8.6%

Moderate profitability with room for improvement. Monitor interest expenses and tax efficiency.

Effective Tax Rate

25.3%

Higher tax burden may reflect limited tax optimization or operations in high-tax jurisdictions.

Profitability Insight

High margin compression: Large gap between gross and net margins suggests operational inefficiencies or heavy debt burden. Focus on expense management and deleveraging.

58.55%
Gross Profit Margin
3Y-2.0%
5Y+7.0%
10Y-
11.71%
Operating Profit Margin
21%
3Y+38.0%
5Y+1128.0%
10Y+193.0%
8.60%
Net Profit Margin
20%
3Y+52.0%
5Y-203.0%
10Y-178.0%
10.69%
Return on Equity
3%
3Y+48.0%
5Y-201.0%
10Y-179.0%
5.62%
Return on Assets
1%
3Y+51.0%
5Y-198.0%
10Y-168.0%
6.15%
Return on Invested Capital
5%
3Y+38.0%
5Y+834.0%
10Y-108.0%
EZPW

EZCORP, Inc. Cash Conversion Engine

EZPW ยท NASDAQ
Net Income109.61M
Depreciation & Amortization32.54M
Stock-Based Compensation12.46M
Change in Working Capital-57.18M
Others54.63M
Capital Expenditures-38.56M
Free Cash Flow110.42M

Cash Flow Quality Analysis

FCF Conversion Rate

100.7%

Excellent cash generation. The company converts earnings to cash at or above 100%, indicating high-quality earnings.

CapEx Intensity

25.9%

Moderate capital requirements typical of many stable businesses. Healthy balance between reinvestment and cash generation.

FCF Growth Trend

+41.9%

Strong FCF growth demonstrates improving cash generation and business momentum. Positive signal for sustainability.

Working Capital Impact

-$57.18M

Significant working capital drain. Growth may be consuming cash through inventory buildup or receivables extensionโ€”monitor closely.

Cash Flow Quality Insight

Exceptional cash generation: High-quality earnings converting to growing free cash flow. The company demonstrates strong pricing power, efficient operations, and disciplined capital allocation.

ezpw

EZCORP, Inc. Funding & Solvency Profile

EZPW ยท NASDAQ
Cash & Cash Equivalents354.18M
Net Receivables53.03M
Inventory275.96M
Other Current Assets408.88M
Total Current Assets1 B
Property, Plant & Equipment356.64M
Goodwill & Intangible Assets598.17M
Long-Term Investments26.09M
Other Non-Current Assets40.36M
Total Non-Current Assets423 M
Total Assets
2.13B

Financial Health Analysis

Current Ratio

4.71x

Excellent liquidity position. The company can easily cover its short-term obligations with substantial cushion.

Debt-to-Equity Ratio

0.86x

Balanced capital structure with moderate leverage. Equity exceeds debt, suggesting healthy financial stability.

Working Capital

860 M

Strong working capital position provides significant operational flexibility and financial cushion.

Asset Composition

51% Current

Balanced asset mix between current and non-current assets, typical of many stable businesses.

Financial Health Insight

Strong financial foundation: Excellent liquidity combined with conservative leverage suggests the company is well-positioned to weather economic uncertainties and fund growth opportunities.

ezpw

EZCORP, Inc. Street Expectations Map

EZPW ยท NASDAQ

Wall Street analysts project that EZPW stock may rise significantly over the coming 12 months. The consensus 1-year price target stands at 36.67, with estimates ranging from a low of 26.00 to a high of 44.00.

Lowest Target
26.00
-18.34%
Consensus Target
36.67
15.17%
Highest Target
44.00
38.19%

The consensus 1-year price target stands at 36.67, with estimates ranging from a low of 26.00 to a high of 44.00.

Analyst Consensus Analysis

Upside Potential

+15.2%

Strong upside potential. Consensus indicates attractive return opportunity with favorable risk-reward profile.

Analyst Agreement

49.1% spread

Mixed analyst views. Wide target range suggests differing opinions on key value drivers, growth prospects, or risk factors.

Risk-Reward Profile

2.08x

Favorable risk-reward. Potential upside significantly exceeds downside risk, offering asymmetric return profile attractive for risk-tolerant investors.

Analyst Conviction

Moderate

Neutral sentiment. Fair value pricing with moderate agreement suggests wait-and-see approach or catalyst-driven opportunity.

Market Sentiment Insight

Asymmetric upside: Strong return potential with favorable risk-reward profile. The limited downside relative to upside makes this an attractive risk-adjusted opportunity for growth-oriented portfolios.

ezpw

EZCORP, Inc. Insider Positioning

EZPW ยท NASDAQ

During the last 12 months, insiders have sold $4.13M worth of EZPW shares, with no buying activity reported.

3 Months

Bought

0

0.00

Sold

35.0K

1.17M

Net Activity

-1.2M

-$1.17M

3-6 Months

Bought

0

0.00

Sold

102.5K

2.59M

Net Activity

-2.6M

-$2.59M

6-9 Months

Bought

0

0.00

Sold

18.0K

316.07K

Net Activity

-316K

-$316K

9-12 Months

Bought

0

0.00

Sold

3.5K

48.34K

Net Activity

-48K

-$48K

Top Buyers

No buying activity

Top Sellers

1
AMW

Appel Matthew W

Director

33.1K sharesโ€ข3 transactions

$816K

2
KJA

Kulas Jason A.

Director

20.0K sharesโ€ข1 transactions

$671K

3
SN

Swies Nicole

Officer: Chief Revenue Officer

24.1K sharesโ€ข1 transactions

$597K

4
TG

Tillett Gary

Director

20.0K sharesโ€ข2 transactions

$505K

5
EPL

Espinosa Pablo Lagos

Director

20.0K sharesโ€ข1 transactions

$500K

Insider Activity Analysis

Net Insider Sentiment

Bearish

Strong bearish signal with $4.13M net selling. Heavy insider selling may indicate concerns about valuation or near-term prospects.

Buy/Sell Ratio

0.00:1

Very poor ratio. Heavy selling with minimal buying suggests insiders may be concerned about valuation or outlook.

Recent Trend (3 Months)

$1.17M

Heavy recent selling activity. Recent insider sales notably exceed purchasesโ€”may warrant investigation into company developments.

Insider Participation

High Selling

5 insider sellers vs. 0 buyers. Widespread selling across multiple insiders may signal concerns.

Insider Activity Insight

Multiple red flags: Heavy selling, numerous sellers, and continued recent selling create a concerning pattern. Investigate fundamental drivers and consider whether company guidance or industry conditions have deteriorated.

0.00%
Dividend Yield
-100%
3Y-
5Y-
10Y-
ย 

ezpw Dividend History

EZPW
10Y CAGR +0%
Latest $0.004
Annual $0.021333
Stable dividend payments
Last Period: +0%