IMXI - NASDAQ
International Money Express, Inc.
$15.20
+0.40%International Money Express, Inc., through its subsidiary, operates as a money remittance services company in the United States, Latin America, Mexico, Africa, Central and South America, and the Caribbean. The company offers remittance services, which include a suite of ancillary financial processing solutions and payment services; and online payment options, pre-paid debit cards, and direct deposit payroll cards. It provides services through sending and paying agents and company-operated stores, as well as through online and Internet-enabled mobile devices. International Money Express, Inc. is headquartered in Miami, Florida.
At a Glance
Live SnapshotInternational Money Express, Inc. Fair Value Envelope
Owner Earnings Valuation Tool
Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation
Historical Financial Data
Base year metrics used for projections
Projection Settings
Forecast period and terminal assumptions
DCF Valuation Summary
Calculation flow from present value to intrinsic value per share
Owner Earnings Projections
Operating Cash Flow - Maintenance CapEx = Owner Earnings
| Metric | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | $25.3M | $17.3M | $11.9M | $8.1M | $5.6M | $3.8M | $2.6M | $1.8M | $1.2M | $837.8K |
| Maintenance CapEx | -$2.9M | -$2.0M | -$1.4M | -$927.4K | -$635.2K | -$435.1K | -$298.0K | -$204.1K | -$139.8K | -$95.7K |
| Owner Earnings | $22.4M | $15.3M | $10.5M | $7.2M | $4.9M | $3.4M | $2.3M | $1.6M | $1.1M | $742.1K |
| Discount Factor | 0.926 | 0.857 | 0.794 | 0.735 | 0.681 | 0.630 | 0.583 | 0.540 | 0.500 | 0.463 |
| Present Value | $20.7M | $13.1M | $8.3M | $5.3M | $3.4M | $2.1M | $1.3M | $854.7K | $542.0K | $343.7K |
Related Guides
Continue your IMXI research with focused valuation guides.
Research Paths
Snapshot
Start with context, operating signals, and key market metrics.
Value Model
Stress test fair value across bear, base, and bull assumptions.
Statements
Validate revenue quality, margins, and balance sheet durability.
Earnings Call
Read management commentary and compare it with reported outcomes.
Dividends
Check payout sustainability and long-term distribution behavior.
Analyst Expectations
Review consensus spread and where estimate risk is concentrated.