image
Technology - Information Technology Services - NASDAQ - IL
$ 50.44
-2.1 %
$ 1.85 B
Market Cap
280.22
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jul, 7, 2025.

The intrinsic value of one NYAX stock under the worst case scenario is HIDDEN Compared to the current market price of 50.4 USD, Nayax Ltd. is HIDDEN

This DCF valuation model was last updated on Jul, 7, 2025.

The intrinsic value of one NYAX stock under the base case scenario is HIDDEN Compared to the current market price of 50.4 USD, Nayax Ltd. is HIDDEN

This DCF valuation model was last updated on Jul, 7, 2025.

The intrinsic value of one NYAX stock under the best case scenario is HIDDEN Compared to the current market price of 50.4 USD, Nayax Ltd. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart NYAX

image
$52.0$52.0$50.0$50.0$48.0$48.0$46.0$46.0$44.0$44.0$42.0$42.0$40.0$40.0$38.0$38.0$36.0$36.0$34.0$34.0$32.0$32.015 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '2515 May15 MayJun '25Jun '2515 Jun15 JunJul '25Jul '25
FINANCIALS
314 M REVENUE
33.34%
3.1 M OPERATING INCOME
125.07%
-5.72 M NET INCOME
64.55%
42.9 M OPERATING CASH FLOW
79.20%
-45.9 M INVESTING CASH FLOW
-24.64%
50.8 M FINANCING CASH FLOW
61.15%
81.1 M REVENUE
-8.82%
7.89 M OPERATING INCOME
122.28%
7.16 M NET INCOME
334.75%
1.29 M OPERATING CASH FLOW
-92.42%
-7.98 M INVESTING CASH FLOW
-101.37%
99.7 M FINANCING CASH FLOW
2792.63%
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 8.83 M
Net Income -5.72 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 -5.72 M
Depreciation & Amortization 21.4 M
Capital Expenditures -25 M
Stock-Based Compensation 7.19 M
Change in Working Capital 10.5 M
Others 28.5 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 $32 , with forecasts ranging from a low of $23 to a high of $38 .
NYAX Lowest Price Target Wall Street Target
23 USD -54.40%
NYAX Average Price Target Wall Street Target
32 USD -36.56%
NYAX Highest Price Target Wall Street Target
38 USD -24.66%
Price
Max Price Target
Min Price Target
Average Price Target
55555050454540403535303025252020Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26Jun '26Jun '26Jul '26Jul '26
4. DIVIDEND ANALYSIS
5. COMPETITION
slide 2 of 5
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 (NYAX) Moves 6.5% Higher: Will This Strength Last? Nayax (NYAX) was a big mover last session on higher-than-average trading volume. The latest trend in earnings estimate revisions might not help the stock continue moving higher in the near term. zacks.com - 3 weeks ago
Nayax and Lynkwell Strategically Partner to Make EV Charging More Accessible, Profitable, and Scalable HERZLIYA, Israel, June 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 a strategic partnership to provide comprehensive payment solutions for Lynkwell, a leading energy infrastructure provider managing thousands of DCFC and Level 2 electric vehicle (EV) charging ports across the United States and Canada. globenewswire.com - 1 month ago
Nayax to Present at the William Blair Growth Conference in Chicago on June 4, 2025 HERZLIYA, Israel, June 03, 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 Sagit Manor, Chief Financial Officer, and Aaron Greenberg, Chief Strategy Officer, will lead a presentation at the William Blair Growth Conference in Chicago at 8:00am Chicago Time on June 4, 2025. Ms. Manor and Mr. Greenberg will also participate in one-on-one meetings during the day. globenewswire.com - 1 month ago
Nayax Analysts Raise Their Forecasts After Q1 Results Nayax Ltd. NYAX reported mixed results for the first quarter on Tuesday. benzinga.com - 1 month ago
Nayax Ltd. (NYAX) Q1 2025 Earnings Call Transcript Nayax Ltd. (NASDAQ:NYAX ) Q1 2025 Earnings Conference Call May 13, 2025 8:30 AM ET Company Participants Aaron Greenberg - Chief Strategy Officer Yair Nechmad - Co-Founder and CEO Sagit Manor - CFO Conference Call Participants Hannes Leitner - Jefferies Josh Nichols - B. Riley Cristopher Kennedy - William Blair John Coffey - Barclays Sanjay Sakhrani - KBW Rayna Kumar - Oppenheimer Operator Hello, everyone, and welcome to Nayax's First Quarter 2025 Earnings Conference Call. seekingalpha.com - 1 month ago
Nayax (NYAX) Q1 Earnings and Revenues Lag Estimates Nayax (NYAX) came out with quarterly earnings of $0.03 per share, missing the Zacks Consensus Estimate of $0.04 per share. This compares to loss of $0.15 per share a year ago. zacks.com - 1 month ago
Nayax Reports First Quarter 2025 Results Expands global customer base to more than 100,000 Total revenue of $81.1 million, recurring revenue growth of 35% YoY Gross Margin grew significantly to 49% Net income of $7.2 million with Adjusted EBITDA of $9.7 million (1) Company reaffirms full year 2025 guidance HERZLIYA, Israel, May 13, 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 first quarter ended March 31, 2025. globenewswire.com - 1 month ago
Nayax to Showcase End-to-End Payment Ecosystem at The NAMA Show, May 7-9 in Las Vegas HERZLIYA, Israel, April 28, 2025 (GLOBE NEWSWIRE) -- Nayax Ltd. (Nasdaq: NYAX; TASE: NYAX), a global commerce enablement payments and loyalty platform designed to help merchants scale their business, will be showcasing its range of solutions at The NAMA Show 2025. globenewswire.com - 2 months ago
Will Nayax (NYAX) Beat Estimates Again in Its Next Earnings Report? Nayax (NYAX) has an impressive earnings surprise history and currently possesses the right combination of the two key ingredients for a likely beat in its next quarterly report. zacks.com - 2 months ago
Nayax to Report 2025 Q1 Earnings on May 13, 2025 HERZLIYA, Israel, April 24, 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 earnings for the first quarter of 2024 on Tuesday, May 13, 2024, before U.S. markets open. globenewswire.com - 2 months ago
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 - 3 months 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 - 3 months ago
8. Profile Summary

Nayax Ltd. NYAX

image
COUNTRY IL
INDUSTRY Information Technology Services
MARKET CAP $ 1.85 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. Yaron Aharon Chief Operating Officer Ms. Keren Sharir President & Chief Marketing Officer Mr. Moshe Shmaryahu Chief Information Officer Mr. Amir Nechmad Co-Founder Ms. Gal Omer Chief Legal Officer Ms. Sagit Manor Chief Financial Officer Mr. Eden Zafrani Chief Human Resources Officer Mr. Yair Nechmad Co-founder, Chief Executive Officer & Chairman of the Board Mr. David Ben Avi Co-Founder, Chief Technology Officer & Director Carly Furman Chief Executive Officer of North America