Using the industry peer median P/E Multiples multiple (trailing + forward), Nayax Ltd. (NYAX) has a fair value of $43.00 based on 6 comparable companies in the Information Technology Services industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing P/E | Forward P/E | |
|---|---|---|---|
| Nayax Ltd.NYAX | 2,711 | 70.6x | 81.1x |
| Adeia Inc. | 3,269 | 29.8x | 68.8x |
| Himax Technologies, Inc. | 3,103 | 68.4x | 40.4x |
| Benchmark Electronics, Inc. | 3,068 | 125.8x | 45.3x |
| Flywire Corporation | 2,056 | 156.6x | 163.8x |
| PC Connection, Inc. | 1,681 | 20.4x | 20.9x |
| NCR Voyix Corporation | 1,125 | 27.0x | — |
| Industry Median | 49.1x | 45.3x | |
| (*) Profit after tax | 38 | 33 | |
| Equity Value | 1,889 | 1,350 | |
| (/) Outstanding shares | 38 | 38 | |
| Fair Price | $50 | $36 | |
Using the industry peer median EV/EBITDA multiple (trailing + forward), Nayax Ltd. (NYAX) has a fair value of $28.83 based on 8 comparable companies in the Information Technology Services industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/EBITDA | Forward EV/EBITDA | |
|---|---|---|---|
| Nayax Ltd.NYAX | 2,711 | 46.0x | 38.8x |
| Adeia Inc. | 3,269 | 15.1x | 18.7x |
| Himax Technologies, Inc. | 3,103 | 43.1x | 39.3x |
| Benchmark Electronics, Inc. | 3,068 | 20.7x | 20.0x |
| Flywire Corporation | 2,056 | 0.5x | 0.5x |
| PC Connection, Inc. | 1,681 | 11.6x | 11.8x |
| Porch Group, Inc. | 1,234 | 15.9x | 17.1x |
| NCR Voyix Corporation | 1,125 | 9.8x | 9.4x |
| N-able, Inc. | 883 | 14.9x | 17.0x |
| Industry Median | 15.0x | 17.1x | |
| (*) EBITDA | 57 | 68 | |
| = Enterprise Value | 863 | 1,160 | |
| (-) Net Debt | -74 | -74 | |
| Equity Value | 937 | 1,234 | |
| (/) Outstanding shares | 38 | 38 | |
| Fair Price | $25 | $33 | |
Using the industry peer median EV/Revenue multiple (trailing + forward), Nayax Ltd. (NYAX) has a fair value of $34.99 based on 9 comparable companies in the Information Technology Services industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/Revenue | Forward EV/Revenue | |
|---|---|---|---|
| Nayax Ltd.NYAX | 2,711 | 6.1x | 5.1x |
| Adeia Inc. | 3,269 | 8.2x | 10.1x |
| Himax Technologies, Inc. | 3,103 | 3.5x | 3.1x |
| Benchmark Electronics, Inc. | 3,068 | 1.2x | 1.1x |
| Flywire Corporation | 2,056 | 2.8x | 2.9x |
| PC Connection, Inc. | 1,681 | 0.5x | 0.5x |
| Lightspeed Commerce Inc. | 1,354 | 0.8x | 0.8x |
| Porch Group, Inc. | 1,234 | 3.3x | 3.5x |
| NCR Voyix Corporation | 1,125 | 0.9x | 0.9x |
| N-able, Inc. | 883 | 2.4x | 2.7x |
| Industry Median | 2.4x | 2.7x | |
| (*) Revenue | 433 | 513 | |
| = Enterprise Value | 1,044 | 1,443 | |
| (-) Net Debt | -74 | -74 | |
| Equity Value | 1,117 | 1,517 | |
| (/) Outstanding shares | 38 | 38 | |
| Fair Price | $30 | $40 | |
Using the PEG framework with analyst consensus forward EPS growth of 18.7%, the company has a fair value of $16.58 based on NTM EPS (FY2026) of $0.89. The current PEG ratio is 4.34.
PEG < 1 = bargain, 1–1.5 = fair, > 2 = expensive.
PEG is most informative for high-growth companies — the PEG sweet spot.
| EPS Growth RateForward | 18.7% |
| Adjusted Growth (clamped 8–25%) | 18.7% |
| Fair P/E | 18.7x |
| NTM EPS (FY2026) | $0.89 |
| Fair Value | $16.58 |
| Period | EPS Est. | Growth | Analysts |
|---|---|---|---|
| FY2025 (actual) | $1.02 | — | — |
| FY2026E | $0.89 | -12.9% | 5 |
| FY2027E | $1.44 | +61.8% | 4 |
2Y Forward EPS CAGR: 18.7%
| Year | Net Income | EPS | YoY |
|---|---|---|---|
| FY2021 | $-24.8M | $-0.82 | — |
| FY2022 | $-37.5M | $-1.14 | — |
| FY2023 | $-15.9M | $-0.48 | — |
| FY2024 | $-5.6M | $-0.16 | — |
| FY2025 | $38.4M | $1.02 | — |
4Y Historical EPS CAGR: 0.0%
Disclaimer: Sweet Value Lab provides estimated intrinsic values for informational purposes only. This is not financial advice. All models rely on assumptions that may not reflect future performance. Always do your own research before making investment decisions.