Research HubSoftware & Cloud ServicesNayax Ltd. (NYAX)

Coverage:KVYO DDOG CRWD NOW SNOW PLTR ADBE CRM PANW NET SHOP MDB

SEC 10-K / 10-Q Equity ResearchSoftware & Cloud ServicesTicker: NYAX

Nayax Ltd. (NYAX) DCF Valuation & Fundamental Primer

Nayax Ltd. (NYAX) currently trades at $53.15 with an enterprise value of $1.06B. Our proprietary institutional model rates Nayax Ltd. at 80/100 (Grade: A · High-Quality Compounder). The current market price prices in an implied 5-year revenue CAGR of 60.1% vs. historical growth of 41.3% (Aggressive Growth Expectations Priced In).

GDA Quality Score

A80/100

High-Quality Compounder

Share Price / DCF Base

$53.15 / $29.70

Enterprise Value

$1.92B

TTM Revenue

$314.0M (+41.3%)

Gross Margin

45.1%

Rule of 40 Score

47.0%

EV / TTM Revenue

6.1×

Structural Moat: Enterprise Software & Cloud Services Switching Costs & Recurring Workflow Integration

Key Growth Catalyst: AI workflow automation, multi-module expansion across enterprise cohorts, and operating margin leverage at Nayax Ltd..

Institutional fundamental teardown of Nayax Ltd. (NYAX) covering SEC 10-K/10-Q cash flow conversion, SBC dilution friction, and Reverse-DCF valuation hurdles.

Seed NYAX in Interactive 3-Statement Model

Section 1 · Intrinsic Valuation Engine

Nayax Ltd. (NYAX) 3-Scenario DCF Valuation Range

WACC: 10.0% · Terminal Growth: 2.5% · Diluted Shares: 36.6M

bear Case DCFSensitivity

$9.54

Implied Equity Value:$349.3M

vs Current ($53.15):-82.0%

base Case DCFPrimary Benchmark

$29.70

Implied Equity Value:$1.09B

vs Current ($53.15):-44.1%

bull Case DCFSensitivity

$64.77

Implied Equity Value:$2.37B

vs Current ($53.15):+21.9%

Interactive What-If DCF SandboxSim Rule of 40: 51.3%

Stress-test NYAX's 5-year growth, target FCF margin, WACC, terminal methodology, and SBC/dilution friction in real time.

Seed Custom Drivers in /model

1-Click Regimes:

5Y Revenue CAGR41.3%

2%Hist: 41.3%50%

Target FCF Margin10.0%

5%Base: 10%45%

WACC Discount Rate10.0%

6.5%Base: 10%14.5%

Terminal Growth (g)2.5%

1.0%Implies 13.7× Y5 FCF4.0%

Accounting Lens:

Simulated Implied Price$51.44

Spread vs Market-3.2%

Simulated EV$1.85B

Effective FCF Margin10.0%

Simulated 5-Year Cash Flow Trajectory (Unlevered FCF vs. Discounted PV)Cumulative 5Y PV: $354.0M

Year 1$443.7M

FCF:$44.4M

PV:$40.3M

Year 2$626.9M

FCF:$62.7M

PV:$51.8M

Year 3$885.9M

FCF:$88.6M

PV:$66.6M

Year 4$1.25B

FCF:$125.2M

PV:$85.5M

Year 5$1.77B

FCF:$176.9M

PV:$109.8M

Enterprise Value Composition Bridge$1.85B

Split between 5-Year Explicit Cash Flows and Discounted Terminal Value

5Y Explicit PV: $354.0M (19.1%)Terminal PV: $1.50B (80.9%)

(+) Balance Sheet Cash & Equivalents+$83.1M

(−) Total Debt Obligations−$54.9M

(=) Implied Equity Value (36.6M shs)$1.88B

2D Institutional Valuation Sensitivity Heatmap

Implied share price & upside/downside spread across 25 valuation states (Current Price: $53.15).

WACC \ Terminal	1.5%	2.0%	2.5%	3.0%	3.5%
8.5%	$57.51 +8%	$61.34 +15%	$65.81 +24%	$71.09 +34%	$77.43 +46%
9.3%	$51.33 -3%	$54.35 +2%	$57.82 +9%	$61.84 +16%	$66.56 +25%
10.0%	$46.27 -13%	$48.69 -8%	$51.44 -3%	$54.59 +3%	$58.21 +10%
10.8%	$42.04 -21%	$44.02 -17%	$46.24 -13%	$48.76 -8%	$51.61 -3%
11.5%	$38.45 -28%	$40.10 -25%	$41.93 -21%	$43.97 -17%	$46.27 -13%

Section 2 · Fundamental Underwriting

Institutional Software Quality Scorecard (80/100 · Grade A)

High-Quality Compounder

Strong fundamentals, above-average cash generation, and robust competitive positioning.

Cash Conversion25 / 25

Actual: 577% of EBITTarget: Target: ≥100%

Elite deferred revenue float; FCF exceeds operating income by >20%

Dilution Friction25 / 25

Actual: 2.3% of RevTarget: Target: ≤8%

Minimal dilution friction; management compensation aligned with shareholders

Unit Economics8 / 25

Actual: 45% GM / R40: 47%Target: Target: ≥75% GM / ≥40% R40

Sub-par gross margins; higher cost of delivery or hardware/services mix

Balance Sheet22 / 25

Actual: +$28.2M Net CashTarget: Target: Net Cash > 0

Positive net cash cushion; self-funding operations with zero insolvency risk

Core Investment Strengths & Moats

High-grade cash conversion: FCF is 577% of EBIT driven by upfront annual collections
Low dilution friction: SBC is only 2.3% of revenue
Net cash positive: $28.2M balance sheet buffer

Key Operational & Dilution Risks

Lower software gross margins (45.1%), indicating higher hosting or service delivery drag

Section 3 · Expectations Investing

Reverse-DCF Solver: What Growth is Priced Into NYAX?

Aggressive Growth Expectations Priced In

The current share price demands 60.1% 5-year CAGR (58.9% net of SBC & dilution)—a +18.8% acceleration over historical run-rate (41.3%). Any growth slowdown risks valuation multiple contraction.

Implied 5-Year Revenue CAGR

60.1%

Required to justify $1.92B EV

Historical Run-Rate CAGR

41.3%

Audited multi-year top-line trajectory

Growth Hurdle Spread

+18.8%

Implied hurdle minus historical growth

Implied FCF Margin @ Hist. Growth

10.3%

Steady-state FCF margin needed at current CAGR

Institutional Dilution-Adjusted Hurdle Lens

Headline Reverse-DCF ignores Stock-Based Compensation (2.3% of revenue) and annual share dilution (0.3%/yr). Accounting for both requires 58.9% 5-year revenue CAGR to justify $53.15/sh on a true per-share economic cash flow basis.

True Economic Hurdle58.9%

SBC & Dilution Hurdle Tax+0.0% / yr

Section 4 · 5-Year Forecast Schedule

Nayax Ltd. (NYAX) 5-Year Fundamental Forecast

Customize in Live Engine

Statement Line Item	TTM Audited Base	TTM	Y1	Y2	Y3	Y4	Y5
Revenue	$314.0M	$314.0M	$443.7M	$626.9M	$885.9M	$1.25B	$1.77B
Gross Profit	$141.5M	$141.5M	$200.0M	$282.6M	$399.3M	$564.2M	$797.2M
Operating Income (EBIT)	$3.1M	$3.1M	$4.4M	$6.2M	$8.8M	$12.4M	$17.5M
Stock-Based Compensation (SBC)	$7.2M	$7.2M	$10.2M	$14.4M	$20.3M	$28.7M	$40.5M
Unlevered Free Cash Flow (FCF)	$17.9M	$17.9M	$25.3M	$35.8M	$50.6M	$71.5M	$101.0M
SBC-Adjusted True Cash Flow	$10.7M	$10.7M	$15.2M	$21.4M	$30.3M	$42.8M	$60.5M

Section 5 · Relative Valuation Multiples & Regression

Software & Cloud Services Peer Comparables & Rule of 40 Regression

Click any peer node or ticker to open its dedicated equity research report

Rule of 40 vs. EV / Revenue Multiple Regression

OLS Fit: EV/Rev = -32.2 + 0.85 × (Rule of 40) · R² = 80%

Stocks below the gold regression line trade at a discount relative to their Rule of 40 compounding efficiency.

NYAX Actual vs. Reg. Multiple6.1× vs 7.8× fair

Reg.-Implied Share Price$67.26 (21.2% Discount)

NYAXNayax Ltd.·Rule of 40: 47.0%·Actual EV/Rev: 6.1×·Regression Fair Multiple: 7.8×

21.2% Below Trendline (Attractive)Open NYAX Report

Company	Ticker	Market Cap	TTM Revenue	Gross Margin	FCF Margin	Rule of 40	SBC % Rev	EV / Rev
Nayax Ltd.	NYAX	$1.95B	$314.0M	45.1%	5.7%	47.0%	2.3%	6.1×
ServiceNow	NOW	$152.61B	$10.98B	79.2%	31.1%	54.2%	15.9%	13.9×
Workday, Inc.	WDAY	$50.35B	$8.00B	75.0%	27.4%	43.9%	19.0%	6.4×
Salesforce	CRM	$217.10B	$37.90B	77.2%	32.8%	42.8%	8.4%	5.8×
Datadog	DDOG	$46.05B	$2.68B	80.8%	31.1%	57.7%	21.3%	17.4×
Snowflake Inc.	SNOW	$71.79B	$3.63B	66.5%	25.2%	57.7%	40.8%	20.0×
Hubspot	HUBS	$19.89B	$2.63B	85.0%	21.3%	52.7%	19.2%	7.7×
Peer Cohort Median Benchmark (N=6)				78.2%	29.2%	53.5%	19.1%	10.8×

Section 6 · Downside Protection & Multiple Sensitivity

EV / Revenue Multiple Compression Stress Test

Multiple Scenario	EV / Revenue	Implied Enterprise Value	Implied Equity Value	Implied Share Price	Delta vs Current
Current Multiple	6.1×	$1.92B	$1.95B	$53.15	0.0%
-20% Multiple Compression	4.9×	$1.53B	$1.56B	$42.67	-20.0%
-35% Multiple Compression	4.0×	$1.25B	$1.27B	$34.82	-35.0%
Software Baseline Floor (5.0× EV/Rev)	5.0×	$1.57B	$1.60B	$43.66	-18.1%

Section 7 · Investor Diligence FAQ

Frequently Asked Questions: Nayax Ltd. (NYAX) Valuation

What is Nayax Ltd. (NYAX)'s intrinsic DCF valuation and implied share price?

Based on audited SEC 10-K/10-Q filings and a 5-year 3-statement discounted cash flow (DCF) model, Nayax Ltd. (NYAX) has a Base Case implied value of $29.70 per share (with a Bear Case of $9.54 and a Bull Case of $64.77), compared to its current price of $53.15. The model discounts projected free cash flows at a 10.0% WACC and a 2.5% terminal growth rate.

What is Nayax Ltd. (NYAX)'s Rule of 40 score and Free Cash Flow margin?

Nayax Ltd. achieves a Rule of 40 score of 47.0%, combining a 41.3% revenue growth run-rate with a 5.7% TTM free cash flow margin on $314.0M in trailing twelve-month revenue. In the Software & Cloud Services peer cohort, the median Rule of 40 benchmark is 53.5%.

What revenue growth rate is priced into NYAX stock according to Reverse-DCF analysis?

At $53.15 per share (Enterprise Value of $1.92B), our Reverse-DCF solver indicates the market is pricing in a 5-year implied revenue CAGR of 60.1%, compared to Nayax Ltd.'s historical CAGR of 41.3%. Overall market expectations are rated as "Aggressive Growth Expectations Priced In".

How does Nayax Ltd. compare to Software & Cloud Services software peers?

Nayax Ltd. (NYAX) earns an institutional Software Quality Score of 80/100 (Grade A — High-Quality Compounder). Across its Software & Cloud Services peer group (NOW, WDAY, CRM, DDOG, SNOW), the cohort trades at a median EV/TTM Revenue multiple of 10.8× and a median gross margin of 78.2%.

How does Stock-Based Compensation (SBC) impact Nayax Ltd. (NYAX)'s valuation?

Nayax Ltd. recorded $7.2M in TTM stock-based compensation (2.3% of revenue). When treating SBC as a cash-equivalent compensation expense, Nayax Ltd.'s SBC-adjusted free cash flow yield is 0.5%, scoring 25/25 on our Shareholder Dilution Friction pillar.

Nayax Ltd. (NYAX) DCF Valuation & Fundamental Primer

WACC \ Terminal

1.5%

2.0%

2.5%

3.0%

3.5%

8.5%

$57.51

+8%

$61.34

+15%

$65.81

+24%

$71.09

+34%

$77.43

+46%

9.3%

$51.33

-3%

$54.35

+2%

$57.82

+9%

$61.84

+16%

$66.56

+25%

10.0%

$46.27

-13%

$48.69

-8%

$51.44

-3%

$54.59

+3%

$58.21

+10%

10.8%

$42.04

-21%

$44.02

-17%

$46.24

-13%

$48.76

-8%

$51.61

-3%

11.5%

$38.45

-28%

$40.10

-25%

$41.93

-21%

$43.97

-17%

$46.27

-13%

Statement Line Item

TTM Audited Base

TTM

Revenue

$314.0M

$443.7M

$626.9M

$885.9M

$1.25B

$1.77B

Gross Profit

$141.5M

$200.0M

$282.6M

$399.3M

$564.2M

$797.2M

Operating Income (EBIT)

$3.1M

$4.4M

$6.2M

$8.8M

$12.4M

$17.5M

Stock-Based Compensation (SBC)

$7.2M

$10.2M

$14.4M

$20.3M

$28.7M

$40.5M

Unlevered Free Cash Flow (FCF)

$17.9M

$25.3M

$35.8M

$50.6M

$71.5M

$101.0M

SBC-Adjusted True Cash Flow

$10.7M

$15.2M

$21.4M

$30.3M

$42.8M

$60.5M

Company

Ticker

Market Cap

TTM Revenue

Gross Margin

FCF Margin

Rule of 40

SBC % Rev

EV / Rev

Nayax Ltd.

NYAX

$1.95B

$314.0M

45.1%

5.7%

47.0%

2.3%

6.1×

ServiceNow

NOW

$152.61B

$10.98B

79.2%

31.1%

54.2%

15.9%

13.9×

Workday, Inc.

WDAY

$50.35B

$8.00B

75.0%

27.4%

43.9%

19.0%

6.4×

Salesforce

CRM

$217.10B

$37.90B

77.2%

32.8%

42.8%

8.4%

5.8×

Datadog

DDOG

$46.05B

$2.68B

80.8%

31.1%

57.7%

21.3%

17.4×

Snowflake Inc.

SNOW

$71.79B

$3.63B

66.5%

25.2%

57.7%

40.8%

20.0×

Hubspot

HUBS

$19.89B

$2.63B

85.0%

21.3%

52.7%

19.2%

7.7×

Peer Cohort Median Benchmark (N=6)

78.2%

29.2%

53.5%

19.1%

10.8×

Multiple Scenario

EV / Revenue

Implied Enterprise Value

Implied Equity Value

Implied Share Price

Delta vs Current

Current Multiple

6.1×

$1.92B

$1.95B

$53.15

0.0%

-20% Multiple Compression

4.9×

$1.53B

$1.56B

$42.67

-20.0%

-35% Multiple Compression

4.0×

$1.25B

$1.27B

$34.82

-35.0%

Software Baseline Floor (5.0× EV/Rev)

5.0×

$1.57B

$1.60B

$43.66

-18.1%

Nayax Ltd. (NYAX) 3-Scenario DCF Valuation Range

2D Institutional Valuation Sensitivity Heatmap

Institutional Software Quality Scorecard (80/100 · Grade A)

Core Investment Strengths & Moats

Key Operational & Dilution Risks

Reverse-DCF Solver: What Growth is Priced Into NYAX?

Nayax Ltd. (NYAX) 5-Year Fundamental Forecast

Software & Cloud Services Peer Comparables & Rule of 40 Regression

Rule of 40 vs. EV / Revenue Multiple Regression

EV / Revenue Multiple Compression Stress Test

Frequently Asked Questions: Nayax Ltd. (NYAX) Valuation

What is Nayax Ltd. (NYAX)'s intrinsic DCF valuation and implied share price?

What is Nayax Ltd. (NYAX)'s Rule of 40 score and Free Cash Flow margin?

What revenue growth rate is priced into NYAX stock according to Reverse-DCF analysis?

How does Nayax Ltd. compare to Software & Cloud Services software peers?

How does Stock-Based Compensation (SBC) impact Nayax Ltd. (NYAX)'s valuation?

Related Software & Cloud Services Equity Research Reports

Nayax Ltd. (NYAX) 3-Scenario DCF Valuation Range

2D Institutional Valuation Sensitivity Heatmap

Institutional Software Quality Scorecard (80/100 · Grade A)

Core Investment Strengths & Moats

Key Operational & Dilution Risks

Reverse-DCF Solver: What Growth is Priced Into NYAX?

Nayax Ltd. (NYAX) 5-Year Fundamental Forecast

Software & Cloud Services Peer Comparables & Rule of 40 Regression

Rule of 40 vs. EV / Revenue Multiple Regression

EV / Revenue Multiple Compression Stress Test

Frequently Asked Questions: Nayax Ltd. (NYAX) Valuation

What is Nayax Ltd. (NYAX)'s intrinsic DCF valuation and implied share price?

What is Nayax Ltd. (NYAX)'s Rule of 40 score and Free Cash Flow margin?

What revenue growth rate is priced into NYAX stock according to Reverse-DCF analysis?

How does Nayax Ltd. compare to Software & Cloud Services software peers?

How does Stock-Based Compensation (SBC) impact Nayax Ltd. (NYAX)'s valuation?

Related Software & Cloud Services Equity Research Reports