Valuation
Is the price right?3/3 inputs reported · High confidence
Mixed versus peers:
- ▲ FCF yield
- ▼ Earnings yield
- ▼ EBITDA yield
Behind the score
Sector-normalized EBITDA, earnings, and free cash flow yields.
Bringing the fundamentals into focus…
Price as of close on Nov 3, 2026 · Financials updated Sep 30, 2026
3/3 inputs reported · High confidence
Mixed versus peers:
Sector-normalized EBITDA, earnings, and free cash flow yields.
3/3 inputs reported · High confidence
Weaker than most peers on:
Revenue and earnings-per-share growth over one year, and revenue growth over three years.
3/3 inputs reported · High confidence
Weaker than most peers on:
Return on invested capital, operating margin, and return on assets.
3/3 inputs reported · High confidence
Why it changed since the Oct 27, 2026 close: Safety percentile 6 → 5
Weaker than most peers on:
Relative to sector peers: 0 = lower relative risk · 1 = moderate · 2 = higher. Based on leverage, beta and liquidity.
Valuation, growth and profitability scores: higher is better. Risk: 0 is lower, 2 is higher. Risk is a relative proxy, not a bankruptcy probability. Scores depend on available sector peers.
Got stronger
Worth watching: Repay is in the bottom fifth of its sector on profitability. From 2021 to 2025, 63% of companies in that position posted a loss over the following year, against 4% for the top fifth.
| Previous quarter | Latest quarter | Change | |
|---|---|---|---|
| Revenue (12 months) | 312.7M USD | 337.8M USD | +8.0% |
| Net income (12 months) | −258.7M USD | −167.5M USD | −35.3% |
| Operating margin | -80.3% | -44.2% | +36.1 pts |
| Free cash flow (12 months) | 105.2M USD | 110.1M USD | +4.7% |
| Debt | 390.6M USD | 753.1M USD | +92.8% |
| Cash | 43.8M USD | 83.7M USD | +91.1% |
From the company’s own SEC filings, as filed. Twelve-month figures roll forward one quarter at a time.
Valuations in Software - Infrastructure are above their usual range since 2016.
| Key ratios | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | Change |
|---|---|---|---|---|---|---|
| Gross margin | 74.7% | 76.8% | 76.5% | 77.1% | 75.0% | ▼ 2.1 pts |
| Operating margin | -24.6% | -16.9% | -37.6% | -2.5% | -82.4% | ▼ 80 pts |
| Net margin | -22.8% | 4.6% | -37.2% | -3.2% | -83.0% | ▼ 80 pts |
| Return on assets (ROA) | -3.0% | 0.8% | -7.3% | -0.6% | -21.4% | ▼ 21 pts |
| Return on equity (ROE) | -5.7% | 1.4% | -13.6% | -1.3% | -53.0% | ▼ 52 pts |
| Free cash flow margin | 23.0% | 25.4% | 34.7% | 47.6% | 29.4% | ▼ 18 pts |
| Current ratio | 1.04× | 1.42× | 3.14× | 2.69× | 0.82× | ▼ 70% |
| Debt to equity | 0.51× | 0.50× | 0.53× | 0.65× | 0.88× | ▲ 35% |
| Interest coverage | — | -10.79× | -28.79× | -0.99× | -18.26× | ▼ >999% |
Price history is added with the daily price update and will appear after the next one.