EN DE

Nayax Ltd (NYAX) Fair Value & Analysis

Technology · US · Market cap $2.4B

NL Nayax Ltd logo Nayax Ltd NYAX · US
Price$69.06
Fair Value$17.49
Upside-74.7%
Quality51/100
Watch Nayax Ltd for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 7.0% net margin
Moderate debt · generates free cash flow
Trails peers (5/13)
Narrow moat 43/100
Evidence: High Range $13.11 – $27.43 Share as image

Fair value as of: Jul 17, 2026

From 24 valuation models · updated 23 days ago

Fair value updated Jul 17, 2026, revised from $18.55 to $17.49 (−5.7%) since Jun 24, 2026. Share price +5.2% over the past month.

A solid business, but screening 75% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case ($27.43). The favourable scenario is already priced in.
  • Solid but not exceptional quality (51/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range ($13.11 to $27.43) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (4 years)

$75.81 $16.38 Fair Value $17.49 Sep 2022 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 17, 2026.

How to read this chart

47‑month range $16.38 – $75.81 · fair‑value band $13.11 – $27.43 · the $69.06 price screens above the $17.49 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 17, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Nayax Ltd (NYAX) currently trades at $69.06, while our model-based Fair Value estimate is $17.49, implying the stock looks roughly 74.7% overvalued today. The Quality Score stands at 51/100 (solid quality), in the Technology sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Nayax Ltd generated revenue of $426M at a net margin of 7.0%. Revenue grew 31.7% year over year. It earns a return on equity of 14.2%. The balance sheet holds a net cash position of $73.9M. Fundamentals as of Jul 17, 2026

Our scenario range runs from $13.11 (bear case) to $27.43 (bull case); at $69.06, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 10% below its 52-week high and 76% above its 52-week low, currently above its 200-day average. For context, the median of 10 Technology peers we cover trades at -50% fair-value upside, at -75%, NYAX screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF $30.62 $56.17 $97.34 80
Residual Income $6.56 $8.72 $27.43 76
Rev-Margin DCF $17.98 $27.25 $46.87 74
All 24 models by family
DCF Models
FCF DCF $32.45 $48.71 $99.39 38
Owner Earnings $26.27 $55.39 $114.27 31
5Y Revenue Exit $16.68 $24.07 $39.28 39
5Y EBITDA Exit $21.99 $34.81 $59.86 41
5Y P/E Exit $22.33 $43.35 $71.37 38
10Y Revenue Exit $21.34 $36.85 $44.49 36
10Y EBITDA Exit $25.44 $48.03 $85.59 37
10Y P/E Exit $25.68 $48.74 $85.20 35
Earnings-Based
Graham-Dodd $6.99 $48.78 $68.45 54
Lynch FV $25.20 $36.00 $46.80 50
PEG = 1.0 $25.20 $36.00 $46.80 46
EPV $8.85 $9.88 $10.77 59
Multiples
P/E Multiple $15.43 $20.57 $25.71 63
P/S Multiple $13.11 $17.49 $21.86 58
P/B Multiple $13.11 $17.49 $21.86 55
EV/EBIT $13.09 $16.68 $20.27 53
EV/EBITDA $17.30 $22.29 $27.28 54
EV/Revenue $9.58 $12.69 $15.80 43
Asset-Based
NCAV (Graham) $3.09 $4.14 $6.18 50
Growth DCF
Growth DCF $30.62 $56.17 $97.34 80
Rev-Margin DCF $17.98 $27.25 $46.87 74
Economic Profit
Residual Income $6.56 $8.72 $27.43 76
ROIC Compounder $11.11 $15.63 $18.57 72
Growth Earnings
Growth-Adj P/E $32.47 $46.39 $60.30 68

Widest divergence: Growth Earnings ($46.39) versus Asset-Based ($4.14). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) $426M
Revenue growth (YoY) +31.7%
Net margin 7.0%
Return on equity 14.2%
Free cash flow $70.8M FY2025
P/E ratio 79.1
More key figures
Operating margin 3.9%
EPS (TTM) $0.8200
EPS growth (YoY) -83.9%
Net cash $73.9M FY2025

Figures from reported company fundamentals · as of Jul 17, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 51/100

Of which business quality 55 · Market factors (momentum, volatility) 75

Profitability 44
Margins and returns on capital today
Quality Growth 69
Are margins and returns improving?
Cashflow 83
Earnings quality: real cash, not paper profit
Fin. Strength 57
Balance sheet, leverage, solvency risk
Investment 33
Disciplined investing over empire-building
Low Volatility 71
Calm price path (market factor)
Momentum 69
Price trend over the last 3–12 months (market factor)
52W Momentum 89
Distance to the 52-week high (market factor)
Net Issuance 31
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Nayax Ltd., a fintech company, designs, develops, and sells integrated POS devices and software for automated self-service customers in-house in the United States, Europe, the United Kingdom, Australia, Israel, and the rest of the world.

Full company description

Nayax Ltd., a fintech company, designs, develops, and sells integrated POS devices and software for automated self-service customers in-house in the United States, Europe, the United Kingdom, Australia, Israel, and the rest of the world. It offers POS, cashless payments, and charging stations, such as VPOS Touch, Onyx, Nova Market, DOT, Nova C4, Nova C3, EV-Meter, EV Kiosk, Nova 55F, Nova 22, Nova 156, Nova Modu, and Nova Kiosk; management suite and telemetry solutions, Nayax Core Management Suite, MoMa, Vending Management System, Nayax Energy Core, and Retail Management Cloud; marketing, loyalty, and consumer engagement platforms, such as Monyx Wallet and Weezmo; payments and integrations solutions, including API Suite and Coinbridge. The company serves vending machines, kiosks, self-checkouts, ticketing machines, laundromats, gaming terminals, and EV charging stations. Nayax Ltd. was incorporated in 2005 and is headquartered in Herzliya, Israel.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Nayax Ltd reported revenue of $433M in FY2025 versus $119M in FY2021, a compound +38.1%/yr. Reported net income was $38.4M in FY2025.

Growth Quality 95/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
$433M
Latest YoY
+38.0%
Avg. growth/yr (3Y)
+35.7%
Avg. growth/yr (5Y)
+40.6%
Avg. growth/yr (7Y)
+36.7%
Revenue +38.1%/yr
FY21 $119M
FY22 $174M
FY23 $235M
FY24 $314M
FY25 $433M
Net income
FY21 −$24.8M
FY22 −$37.5M
FY23 −$15.9M
FY24 −$5.6M
FY25 $38.4M

NYAX screens 75% overvalued. Compare with Microsoft Corporation →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Nayax Ltd Fair Value". https://www.fairvalue-calculator.com/stock/NYAX

Peer Group

Software - Infrastructure · 368 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 51 · Below median
Fair Value upside −75% · Bottom 25%
Return on equity (TTM) 14% · Above median
Return on assets 3% · Above median
Net margin (TTM) 7% · Above median
Operating margin (TTM) 4% · Above median
Revenue growth 32% · Top 25%
Debt / equity 1.41× · Higher than 75% of peers

Valuation Multiples vs Software - Infrastructure median · lower = cheaper

P/E (TTM) 79.1× · Pricier than 75% of peers
P/B 10.50× · Pricier than 75% of peers
P/S (TTM) 5.69× · Pricier than 75% of peers
P/FCF 34.3× · Pricier than 75% of peers
EV/EBITDA 47.4× · Pricier than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 0
FUTURE 100 · sector 46
PAST 57 · sector 15
HEALTH 30 · sector 99
DIVIDEND 0 · sector 28

VALUE 0: the price sits above our fair-value range.

Insider activity: 44/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Software - Infrastructure stocks, each showing price versus our Fair Value estimate (as of Jul 17, 2026).

Stock Price Fair Value vs Fair Value
Microsoft Corporation MSFT $384.00 $274.17 -29%
Oracle Corporation ORAC C$9.08 C$2.94 -68%
Fortinet, Inc FTNT $160.78 $44.96 -72%
Synopsys, Inc 1SNPS €354.50 €93.61 -74%
Block, Inc XYZ A$114.53 A$70.69 -38%
CoreWeave, Inc CRWV $79.94 $44.89 -44%
Range Intelligent Computing Technology Group 300442 ¥71.60 ¥34.00 -53%
Oracle Financial Services Software Limited OFSS ₹11,651 ₹5,821 -50%
360 Security Technology Inc 601360 ¥9.64 ¥5.05 -48%
One97 Communications Limited PAYTM ₹1,342 ₹181.50 -86%

Compare Nayax Ltd with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Technology stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Nayax Ltd (NYAX) overvalued or undervalued?
As of Jul 17, 2026, our model estimates a fair value of $17.49 versus a price of $69.06, about −75% (overvalued).
What is the fair value of NYAX?
Our model-based fair value for Nayax Ltd is $17.49 (as of Jul 17, 2026), built from audited fundamentals. The current price is $69.06.
What is the quality score of NYAX?
Nayax Ltd has a Quality Score of 51/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Nayax Ltd (NYAX)?
Nayax Ltd reported trailing-twelve-month revenue of about $426M (latest available figure, as of Jul 17, 2026).
What is the net profit margin of NYAX?
The net profit margin of Nayax Ltd is about 7.0%, meaning it keeps roughly 7.0% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Nayax Ltd and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.