PAY - NYSE

Paymentus Holdings, Inc.

Paymentus Holdings, Inc.

PAYยทNYSE

$21.11

-13%
TechnologyInformation Technology Services

Paymentus Holdings, Inc. provides cloud-based bill payment technology and solutions. The company offers electronic bill presentment and payment services, enterprise customer communication, and self-service revenue management to billers through a software-as-a-service technology platform. The company serves utility, financial service, insurance, government, telecommunication, and healthcare industries. The company was founded in 2004 and is based in Redmond, Washington.

StatementsValue Model

At a Glance

Live Snapshot
Market Cap$2.65B
EPS0.5300
P/E Ratio39.83
Earnings Date08/03/2026
Paymentus Holdings, Inc.

Paymentus Holdings, Inc. Fair Value Envelope

PAY ยท NYSE

Our analysis suggests that PAY has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $21.11, this represents a potential HIDDEN relative to our calculated worth for Paymentus Holdings, Inc..

HIDDEN
Intrinsic Value
Current Price: $21.11

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

Present Value$1,473.4B
+ Cash & Equivalents$324.5M
Firm Value$1,473.8B
- Debt$11.4M
Equity Value$1,473.7B
/ Shares Outstanding125,450,108B
DCF Value$11.7K
UNDERVALUED BY 55550%

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
$324.3M
$648.5M
$1.3B
$2.6B
$5.2B
$10.4B
$20.8B
$41.5B
$83.0B
$166.0B
Maintenance CapEx
-$144.4K
-$288.8K
-$577.6K
-$1.2M
-$2.3M
-$4.6M
-$9.2M
-$18.5M
-$37.0M
-$73.9M
Owner Earnings
$324.1M
$648.2M
$1.3B
$2.6B
$5.2B
$10.4B
$20.7B
$41.5B
$83.0B
$165.9B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$300.1M
$555.7M
$1.0B
$1.9B
$3.5B
$6.5B
$12.1B
$22.4B
$41.5B
$76.9B
Terminal Value represents 88.7% of Enterprise Value

Related Guides

Blog Categories

Continue your PAY research with focused valuation guides.

DCF Modeling

Improve assumptions for intrinsic value accuracy.

Forecasting

Calibrate growth paths and terminal value behavior.

WACC

Refine discount-rate logic for valuation quality.

Cost of Capital

Match risk profile to expected return assumptions.

Research Paths

Pick your next lens
1

Snapshot

Start with context, operating signals, and key market metrics.

2

Value Model

Stress test fair value across bear, base, and bull assumptions.

3

Statements

Validate revenue quality, margins, and balance sheet durability.

4

Earnings Call

Read management commentary and compare it with reported outcomes.

5

Dividends

Check payout sustainability and long-term distribution behavior.

6

Analyst Expectations

Review consensus spread and where estimate risk is concentrated.