EVCM · Research
EverCommerce Carries a $523.9M Term Loan to 2031 on 2.70% Growth
EverCommerce sold its marketing business, kept three service verticals and now grows in low single digits. A $523.9M term loan, interest of $8.21M a quarter and a material weakness in controls sit against GAAP EBITDA of $123.55M.
| Scorecard | Read |
|---|---|
| Thesis | With growth near 2%, the equity story is cash flow paying down a $523.9M term loan, and interest is the biggest claim on that cash |
| What proves it wrong | Pro forma growth turns negative, or net debt rises above 3.5x GAAP EBITDA |
| Next catalyst | Q3 2026 results, Thursday Nov 5, 2026 after the close (company announcement, Oct 15) |
| Key multiple | 16.58x EV / GAAP EBITDA of $123.55M |
| Debt | $520.94M carrying, Term Loan due Jul 6, 2031 (principal $523.9M); $155.0M revolver undrawn |
| Stock pay | $24.87M from the cash flow line, 4.16% of revenue |
What EverCommerce sells and how it gets paid
EverCommerce sells software to service small businesses: contractors, physician practices, therapists, gyms and salons. It served more than 745,000 customers at the end of 2025 [1].
The customers sit in three verticals: EverPro for home services, EverHealth for health services and EverWell for wellness [1].
Each vertical follows one playbook. The entry product is business management software, the system that runs scheduling, jobs and invoicing.
EverCommerce then adds payments and customer engagement tools on top [1].
Revenue has two types. Subscription and transaction fees, which are recurring, were $147.35M in Q2, up 3.16%.
Other revenue, mostly one-time, was $4.67M [1].
Transaction fees come from payment processing on volume through integrated payments, plus revenue cycle management and clearinghouse fees in health [1]. Processing runs through partners including Worldpay and PayPal [1].
Q2 revenue was $152.02M, up 2.70%. Pro forma growth, which adjusts for acquisitions and divestitures, was 2.0% [1].
A smaller company after the sale
On Oct 31, 2025, EverCommerce completed the sale of its marketing technology business. That business is now in discontinued operations [1].
The sale removed a lower-margin line. Discontinued cost of revenue was $26.11M in Q2 2025 alone [1].
What remains has higher margins and slower growth.
On Sep 15, 2025, EverCommerce bought ZyraTalk, a customer engagement agent tool. It will be used first in EverPro, then extended to the other verticals [1].
The toll-gate test
The strongest test is the connection. When a dental practice or contractor takes payments through EverCommerce, the company earns a fee on each transaction, and switching the software also means switching the payment flow.
The weak test is R&D focus. Spread across many micro-verticals, product spend of $21.40M a quarter buys breadth rather than depth in any one gate [1].
The owner-cash staircase
Start with GAAP EBITDA of $123.55M: operating income of $59.29M plus D&A of $64.25M over the twelve months [1]. Each step down the staircase removes one thing an owner cannot spend.
Step one is operating cash flow of $106.94M, below EBITDA by $16.60M. Operating cash is below EBITDA because interest is paid in cash.
Interest expense was $16.37M in six months, and six-month operating cash flow fell to $53.15M from $57.66M [1].
Step two subtracts stock pay of $24.87M, taken from the cash flow line. That leaves $82.07M.
Stock pay is modest at 4.16% of revenue. Six-month stock pay was $11.65M, down from $15.21M [1].
Step three subtracts all capex of $35.26M, including capitalized software. Owner cash is $46.82M, or 7.83% of revenue and 37.90% of EBITDA.
Capex is heavy for a software company because of capitalized software. EverCommerce capitalized $15.58M of software in six months, up from $12.67M [1].
| Step | Twelve months | What the gap is |
|---|---|---|
| GAAP EBITDA | $123.55M | Operating income plus D&A |
| Operating cash flow | $106.94M | Working capital, cash taxes, interest and non-cash items |
| After stock pay | $82.07M | Stock pay treated as a real cost |
| After all capex | $46.82M | What an owner could take out |
Balance sheet and debt, from the debt note
The only debt is the Term Loan. Principal is $523.9M, refinanced in July 2025, maturing Jul 6, 2031, at SOFR plus 2.25% [1].
Carrying value is $520.94M: $5.50M current and $515.44M long-term, net of costs. The $155.0M revolver is undrawn [1].
Interest rate swaps convert part of the floating rate to fixed [1]. Swap valuation gains added $5.03M to six-month income without cash.
Each loan dollar is counted once here, at carrying value.
Three swaps cover $425.0M of notional at fixed rates between 3.40% and 4.21%, and all three expire on Oct 31, 2027 [1]. That is 81.12% of the loan.
After that date the loan floats fully unless EverCommerce adds new swaps. Every 1 point of SOFR on $523.9M is about $5.24M a year of interest, before tax.
Net of $133.50M of cash, debt is $387.44M, or 3.14x GAAP EBITDA [1].
Goodwill of $892.53M and intangibles of $141.95M are 75.82% of total assets of $1.36B [1]. The balance sheet is mostly acquired value, which matters if growth slows enough to test it.
How the leverage math works
At 2% growth, EBITDA will not grow fast enough to shrink leverage on its own. The ratio falls only if cash goes to the loan.
Six-month owner cash was about $25.0M: operating cash of $53.15M less stock pay of $11.65M, capitalized software of $15.58M and equipment of $1.49M [1]. Over the same six months, buybacks used $28.7M.
Had that cash gone to the loan instead, net leverage would fall by about 0.4 turns a year. Instead, the share count falls while the loan stays near $523.9M.
That is a choice, not a mistake. But with swaps ending in 2027 and a material weakness open, the margin for error is thinner than the buyback pace suggests.
What gets overlooked
Company-defined adjusted measures exclude stock pay and other items. GAAP EBITDA of $123.55M, built from operating income plus D&A, is the cleaner base here.
D&A of $64.25M is large, and most of it is amortization of acquired intangibles: $22.2M of $30.38M in six months [1]. That keeps GAAP operating income at $59.29M even though cash costs are lower.
Controls are a live issue. Disclosure controls were not effective at Jun 30, 2026, because of a material weakness identified in the 2025 10-K [1].
Governance has a twist. A Delaware lawsuit alleges that the sponsor stockholders agreement, with Providence Strategic Growth and SLA Eclipse funds, gives the sponsors a veto over the board's ability to hire or fire the CEO [1].
CEO and Chairman Eric Remer adopted a 10b5-1 plan on Jun 6, 2026 to dispose of up to 1.0M shares [1].
Superintelligence risk and opportunity
Service SMBs are early users of agents for booking, quotes and follow-up, because they cannot staff a front desk all day. ZyraTalk is the bet on that [1].
The risk is that general-purpose agents do the same job across any scheduling system. If the booking moves to an agent outside EverCommerce, the business management software becomes a back-end ledger with less pricing power.
The payment flow is the defense. An agent can book the job, but the payment still settles through the system that holds the customer record.
Management and capital allocation
Management sold the marketing business, refinanced the term loan and is buying back stock. It repurchased 2.7M shares for $28.7M in six months, and $19.2M of authority remained [1].
Buybacks of $28.7M in six months compare with six-month owner cash of about $25M. With a 3.14x net leverage ratio, paying down the loan would be the more conservative choice.
Peers on the same basis
Peer figures come from each company's latest periodic filing [2][3][4]. Figures are derived from filed statements, and nothing here is a price view.
EverCommerce has the lowest EBITDA multiple of the group, and the slowest growth. Blackbaud, the closest match on growth and leverage, sits lower still at 11.41x.
Bull, base and bear cases
| Case | What it needs | What it looks like |
|---|---|---|
| Bull | Payments and agent tools lift growth to mid single digits | Pro forma growth above 5%; net debt below 2.5x EBITDA; controls remediated |
| Base | Growth near 2% and steady cash | Net debt drifts down slowly; buybacks continue; margins flat |
| Bear | SMB churn rises and growth turns negative | Pro forma growth below 0%; leverage above 3.5x; impairment test on goodwill |
Catalysts and what to watch
Q3 results come Thursday, Nov 5, 2026, after the close [5].
Watch pro forma growth against 2.0%, interest expense, capitalized software and the remaining buyback authority.
Watch the material weakness. Remediation by the 2026 10-K would remove one discount the market applies to EverCommerce.
Stock Profiles & Comparable Companies
EVCM Stock Profile →More Published Research
View All →Oracle's $20B cap leaves out the $288B it signed in data center leases
At its Investor Day on Oct 28, Oracle capped new money at $20B through fiscal 2030 and said new contracts will not need incremental capital from Oracle. Both promises leave out leases.
Thoma Bravo paid 8.4 times revenue for the map of who can open what
Varonis is being taken private. On Oct 15, 2026 it signed an all-cash merger with Proofpoint, a Thoma Bravo portfolio company, valued at about $6.3B and expected to close in the first half of 2027.