image
Technology - Information Technology Services - NASDAQ - IL
$ 32.86
-3.66 %
$ 1.21 B
Market Cap
-205.37
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one NYAX stock under the worst case scenario is HIDDEN Compared to the current market price of 32.9 USD, Nayax Ltd. is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one NYAX stock under the base case scenario is HIDDEN Compared to the current market price of 32.9 USD, Nayax Ltd. is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one NYAX stock under the best case scenario is HIDDEN Compared to the current market price of 32.9 USD, Nayax Ltd. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart NYAX

image
$42.0$42.0$40.0$40.0$38.0$38.0$36.0$36.0$34.0$34.0$32.0$32.0$30.0$30.0$28.0$28.0$26.0$26.0$24.0$24.015 Oct15 OctNov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '25
FINANCIALS
314 M REVENUE
33.34%
3.1 M OPERATING INCOME
125.07%
-5.63 M NET INCOME
65.10%
42.9 M OPERATING CASH FLOW
79.20%
-45.9 M INVESTING CASH FLOW
-24.64%
50.8 M FINANCING CASH FLOW
61.15%
89 M REVENUE
7.17%
3.55 M OPERATING INCOME
144.56%
1.65 M NET INCOME
137.86%
17 M OPERATING CASH FLOW
2.68%
7.88 M INVESTING CASH FLOW
239.42%
-3.7 M FINANCING CASH FLOW
52.20%
Balance Sheet Nayax Ltd.
image
Current Assets 288 M
Cash & Short-Term Investments 92.5 M
Receivables 101 M
Other Current Assets 94.4 M
Non-Current Assets 145 M
Long-Term Investments 5.91 M
PP&E 17.4 M
Other Non-Current Assets 122 M
21.36 %23.28 %21.81 %4.02 %28.16 %Total Assets$432.9m
Current Liabilities 219 M
Accounts Payable 21.1 M
Short-Term Debt 32.2 M
Other Current Liabilities 166 M
Non-Current Liabilities 48.2 M
Long-Term Debt 22.7 M
Other Non-Current Liabilities 25.5 M
7.87 %12.04 %62.10 %8.47 %9.52 %Total Liabilities$267.6m
EFFICIENCY
Earnings Waterfall Nayax Ltd.
image
Revenue 314 M
Cost Of Revenue 172 M
Gross Profit 142 M
Operating Expenses 138 M
Operating Income 3.1 M
Other Expenses 8.74 M
Net Income -5.63 M
350m350m300m300m250m250m200m200m150m150m100m100m50m50m00(50m)(50m)314m(172m)142m(138m)3m(9m)(6m)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
45.07% GROSS MARGIN
45.07%
0.99% OPERATING MARGIN
0.99%
-1.79% NET MARGIN
-1.79%
-3.41% ROE
-3.41%
-1.30% ROA
-1.30%
1.62% ROIC
1.62%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Nayax Ltd.
image
30m30m20m20m10m10m00(10m)(10m)(20m)(20m)(30m)(30m)(40m)(40m)(50m)(50m)20192019202020202021202120222022202320232024202420252025
Net Income -5.63 M
Depreciation & Amortization 21.4 M
Capital Expenditures -25 M
Stock-Based Compensation 7.19 M
Change in Working Capital 10.5 M
Others 28.4 M
Free Cash Flow 17.9 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Nayax Ltd.
image
Wall Street analysts predict an average 1-year price target for NYAX of $30.4 , with forecasts ranging from a low of $23 to a high of $38 .
NYAX Lowest Price Target Wall Street Target
23 USD -30.01%
NYAX Average Price Target Wall Street Target
30.4 USD -7.49%
NYAX Highest Price Target Wall Street Target
38 USD 15.64%
Price
Max Price Target
Min Price Target
Average Price Target
424240403838363634343232303028282626242422222020May '24May '24Jul '24Jul '24Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26
4. DIVIDEND ANALYSIS
5. COMPETITION
slide 2 of 4
6. Ownership
Insider Ownership Nayax Ltd.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
Nayax Holds Hardware Prices Steady to Support Its U.S. Customers Despite New U.S. Tariffs HERZLIYA, Israel, April 04, 2025 (GLOBE NEWSWIRE) -- Nayax Ltd. (Nasdaq: NYAX; TASE: NYAX), a global commerce enablement and payments platform designed to help merchants scale their business by simplifying payments and maximizing loyalty, today announced that it will maintain current hardware pricing for U.S. customers, despite new tariffs imposed on imports to the United States. This decision underscores Nayax's commitment to customer growth and their operational excellence while showcasing the strength of its global operations. globenewswire.com - 2 weeks ago
Nayax Announces Acquisition of Inepro Pay The strategic acquisition consolidates Nayax's Distribution Channels and Expands Market Reach in the Benelux The strategic acquisition consolidates Nayax's Distribution Channels and Expands Market Reach in the Benelux globenewswire.com - 2 weeks ago
Nayax and N-and Group Forge Strategic Partnership to Offer Next-Generation Smart Screens with Embedded Payments HERZLIYA, Israel and BRISTOL, United Kingdom, March 27, 2025 (GLOBE NEWSWIRE) -- Nayax Ltd. (Nasdaq: NYAX; TASE: NYAX), a global commerce enablement and payments platform designed to help merchants scale their business by simplifying payments and maximizing loyalty, and N-and Group ("N-and"), a leading provider of advanced Human-Machine Interface (HMI) technologies, today announced a long-term strategic partnership to embed Nayax-powered payment technology within N-and products. globenewswire.com - 3 weeks ago
Nayax Introduces Innovative State-of-Charge Feature for EV Kiosk, Elevating EV Charging Experience HERZLIYA, Israel, March 20, 2025 (GLOBE NEWSWIRE) -- Nayax Ltd. (Nasdaq: NYAX; TASE: NYAX), a global commerce enablement, payments and loyalty platform designed to help merchants scale their business, today announced the launch of its State-of-Charge feature for its EV Kiosk. globenewswire.com - 1 month ago
Nayax Announces the Completion of a Notes and Warrants Offering in Israel HERZLIYA, Israel, March 10, 2025 (GLOBE NEWSWIRE) -- Nayax Ltd. (Nasdaq: NYAX; TASE: NYAX) (the "Company") announced today, further to its announcements of February 13, 2025, and March 7, 2025, that the Company completed a Notes and Warrants Offering in Israel (the “Notes” and the "Warrants", respectively and together, the “Securities”). globenewswire.com - 1 month ago
Nayax Announces Preliminary Results of Notes and Warrants Offering in Israel to Classified Investors HERZLIYA, Israel, March 07, 2025 (GLOBE NEWSWIRE) -- Nayax Ltd. (Nasdaq: NYAX; TASE: NYAX) (the "Company") announced today, further to its announcement of February 13, 2025, that the Company completed in Israel a tender to classified investors as defined under the Israeli Securities Law, 1968 (“Classified Investors”) of Notes and Warrants (the “Notes” and the "Warrants", respectively and together, the “Securities”). globenewswire.com - 1 month ago
Nayax CEO on earnings, competitive advantage and GCC expansion Yair Nechmad, CEO of Nayax, comments on the company's full-year financial results. youtube.com - 1 month ago
Nayax (NYAX) Q4 Earnings Beat Estimates Nayax (NYAX) came out with quarterly earnings of $0.05 per share, beating the Zacks Consensus Estimate of $0.04 per share. This compares to loss of $0.10 per share a year ago. zacks.com - 1 month ago
Nayax Reports Fourth Quarter and Full Year 2024 Results Full Year revenue of $314.0 million, recurring revenue growth of 47% YoY On a constant currency basis revenue of $315.2 million, a 34% increase Adjusted EBITDA of $35.5 million (1) and Free Cash Flow of $18 million (1) for the year 2025 Revenue guidance of $4 10 million - $42 5 million 2025 Adjusted EBITDA(1)(2) guidance of $65 million - $70 million HERZLIYA, Israel, March 04, 2025 (GLOBE NEWSWIRE) -- Nayax Ltd. (Nasdaq: NYAX, TASE: NYAX), a global commerce payments and loyalty platform designed to help merchants scale their business, today announced its financial results for the fourth quarter and full year ended December 31, 2024. globenewswire.com - 1 month ago
Nayax Announces the Acquisition of UPPay Nayax announces strategic acquisition of Brazil-based UPPay, strengthening its position in the Latin American market Nayax announces strategic acquisition of Brazil-based UPPay, strengthening its position in the Latin American market globenewswire.com - 1 month ago
Nayax to Report Q4 and FY 2024 Earnings on March 4, 2025 HERZLIYA, Israel, Feb. 11, 2025 (GLOBE NEWSWIRE) -- Nayax Ltd. (Nasdaq: NYAX; TASE: NYAX), a global commerce enablement and  payments platform  designed to help merchants scale their business by simplifying payments and maximizing  loyalty , today announced that it will release its fourth quarter and full year 2024 earnings on Tuesday, March 4, 2025, before U.S. markets open. globenewswire.com - 2 months ago
SECO and Nayax Announce Plans for Strategic Partnership to Offer IoT-Integrated Payment Solutions for OEMs HERZLIYA, Israel and AREZZO, Italy, Jan. 27, 2025 (GLOBE NEWSWIRE) -- Nayax Ltd. (Nasdaq: NYAX; TASE: NYAX), a global commerce enablement and payments platform designed to help merchants scale their business by simplifying payments and maximizing loyalty, and SECO S.p.A. globenewswire.com - 2 months ago
8. Profile Summary

Nayax Ltd. NYAX

image
COUNTRY IL
INDUSTRY Information Technology Services
MARKET CAP $ 1.21 B
Dividend Yield 0.00%
Description Nayax Ltd., a fintech company, operates system and payment platform worldwide. The company offers VPOS TOUCH that provides contactless and contact payment options; VPOS FUSION, a cashless payment card reader; ONYX, a contactless card reader and telemetry device; AMIT 3.0, a M2M vending telemetry solution; NOVA 156, a points of sale(POS)-handheld smart POS terminal; NOVA 125,a combined dual interface product with a printer and a barcode scanner; NOVA 55, an android-based that enables clearing payments using swipe, contactless, and contact payment methods, as well as accepting alternative payment methods, such as digital wallets and tap on pay; and NOVA 45 and NOVA 40, a handheld mini smart terminals for attended POS. It also provides electric vehicle charging stations; and Monyx Wallet, a digital wallet app installed on the consumer's mobile phone that enables cashless payments using only the mobile phone. In addition, the company provides cashless payments systems; telemetry services, including remote management, monitoring, and control of the unattended POS and service; closed-circuit prepaid card solutions; and management software for unattended machines. Further, it operates marketing, loyalty, and consumer engagement platform. The company sells its products directly, as well as through resellers and distributors. It serves various verticals, including snacks and drinks automatic vending machines, coffee machines, kiddie and amusement rides, massage chairs, laundromats, machines for selling non-prescription drugs, car wash, parking, tourist, fueling, and ticket machines, as well as kiosks, public restrooms, photo booth, donations, AIR/VAC, and ice cream vending machines. The company was incorporated in 2005 and is based in Herzliya, Israel.
Contact Building B, Herzliya, 4659071 https://www.nayax.com
IPO Date Sept. 21, 2022
Employees 1100
Officers Mr. Amir Nechmad Co-Founder Mr. Moshe Shmaryahu Chief Information Officer Mr. David Ben Avi Co-Founder, Chief Technology Officer & Director Ms. Gal Omer Chief Legal Officer Carly Furman Chief Executive Officer of North America Mr. Yair Nechmad Co-founder, Chief Executive Officer & Chairman of the Board Ms. Sagit Manor Chief Financial Officer Mr. Eden Zafrani Chief Human Resources Officer Mr. Yaron Aharon Chief Operating Officer Ms. Keren Sharir President & Chief Marketing Officer