Valuation Nuvei Corporation

Equities

Market Closed - Toronto S.E. Other stock markets 04:00:00 2024-09-10 pm EDT			5-day change	1st Jan Change
45.17 ^CAD	+0.33%		-0.04%	+29.76%

Aug. 26	Nuvei and Fintech360 Announce A Cashier Solution	CI
Aug. 09	Barclays taps TD veteran Stephen Stewart as Canada M&A head	RE

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	8,435	9,263	3,593	3,668	4,710	-	-
Change	-	9.81%	-61.21%	2.09%	28.4%	-	-
Enterprise Value (EV) ¹	8,470	9,023	3,352	4,758	5,609	5,261	4,823
Change	-	6.52%	-62.85%	41.95%	17.89%	-6.2%	-8.32%
P/E ratio	-56.5x	91.3x	65.2x	-439x	135x	38x	17.2x
PBR	5.82x	4.61x	1.8x	1.81x	2.17x	1.85x	1.59x
PEG	-0x	-1x	-1.4x	4x	-0x	0x	0x
Capitalization / Revenue	22.5x	12.8x	4.26x	3.08x	3.39x	2.96x	2.56x
EV / Revenue	22.6x	12.5x	3.97x	4x	4.04x	3.31x	2.62x
EV / EBITDA	52x	28.4x	9.54x	10.9x	11.4x	8.88x	6.82x
EV / EBIT	132x	62x	41.4x	40.7x	28.9x	20.1x	8.85x
EV / FCF	112x	37.6x	15.3x	22.9x	23.4x	11.8x	7.58x
FCF Yield	0.89%	2.66%	6.54%	4.37%	4.27%	8.46%	13.2%
Dividend per Share ²	-	-	-	0.3	-	-	-
Rate of return	-	-	-	1.14%	-	-	-
EPS ²	-1.08	0.71	0.39	-0.06	0.2463	0.8734	1.932
Distribution rate	-	-	-	-500%	-	-	-
Net sales ¹	375	724.5	843.3	1,190	1,390	1,591	1,838
EBITDA ¹	163	317.2	351.3	437.3	492.4	592.6	707.5
EBIT ¹	64.1	145.5	80.93	116.9	194	262.4	545
Net income ¹	-106.2	102.3	56.73	-7.835	34.82	126.5	266.5
Net Debt ¹	34.53	-240	-240.9	1,090	899.4	551.8	114
Reference price ²	61.05	64.80	25.42	26.36	33.22	33.22	33.22
Nbr of stocks (in thousands)	138,172	142,947	141,309	139,148	141,775	-	-
Announcement Date	3/10/21	3/8/22	3/8/23	3/5/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
NUVEI CORPORATION	134.87x	4.04x	11.39x	-.--%	4.71B
FISERV, INC.	27.4x	6.29x	13.34x	-.--%	99.26B
PAYPAL HOLDINGS, INC.	17.35x	2.29x	11.33x	-.--%	70.39B
BLOCK, INC.	33.37x	1.41x	11.93x	-.--%	37.78B
GLOBAL PAYMENTS INC.	19.42x	4.53x	9.04x	+0.94%	27.83B
CORPAY, INC.	20.7x	6.42x	11.93x	-.--%	21.48B
EDENRED SE	18.71x	3.54x	8.1x	+3.26%	10.27B
NEXI S.P.A	24.26x	3.71x	7.06x	-.--%	8.79B
WISE PLC	19.18x	3.24x	9.1x	-.--%	8.43B
WEX INC.	21.78x	3.76x	8.67x	-.--%	7.93B
Average	33.70x	3.93x	10.19x	+0.42%	29.69B
Weighted average by Cap.	25.47x	4.21x	11.54x	+0.20%