CVE Valuation Report | Mar 22, 2026
RPAY
Repay Holdings Corp
10-K · Filed 2026-03-09
C
$2
$3
$4
$5
$6
$7
$8
$9
.
MKT
.
1Y
.
.
.
.
Fair Value
$5.44
1Y Target
$5.49
MKT. PRICE
$2.59
Model Blend
HIGH agreement · 1% spread
DCF$8.98 · 51%
EV/Rev$8.83 · 49%
Trailing Rev Growth
-1.2%
Model Implied Rev CAGR
6.5%
Market Cap
$222M
ClarVal Report
Mar 22, 2026
9:56 PM EDT
Get the Full Report
Monte Carlo confidence intervals, financial statements, scenario modeling, comparable companies, and market context — all in one report.
Run Full Valuation →
Free · 5 valuations/month · No credit card required
RPAY Valuation Summary

Based on Clarity's multi-model valuation engine, Repay Holdings Corp (RPAY) has an estimated fair value of $5.44 per share, compared to its current market price of $2.59. The stock is currently trading 110.0% below Clarity's fair value estimate, resulting in a verdict of SIGNIFICANTLY UNDERVALUED.

This valuation blends 2 independent models — including Discounted Cash Flow (DCF), EV/Revenue. The primary weight is given to the Discounted Cash Flow (DCF) model, with Bayesian triangulation used to reconcile the estimates into a single blended fair value. The 2 models show high agreement with a 1% spread between the highest and lowest estimates.

Monte Carlo simulation across 5,000 scenarios estimates a 100% probability that the stock is trading below its intrinsic value, with a median simulated value of $5.37.

Clarity's 1-year price target is $5.49, reflecting expected earnings growth and margin trajectory.

Repay Holdings Corp is classified under the Fintech / Payments sector, and this valuation is based on 10-K · Filed 2026-03-09 filings sourced directly from SEC EDGAR. All models use trailing twelve month financials where available, with sector-appropriate growth and discount rate assumptions.

Not financial advice. For educational and research purposes only.
Updated Mar 22, 2026, 9:56 PM EDT · Powered by Clarity Valuation Engine · Methodology

Repay Holdings Corp (RPAY) Valuation Summary

Clarity's 6-model valuation engine estimates Repay Holdings Corp (RPAY) at $5.44 per share, compared to the current market price of $2.59. This represents a 110% upside from the current price. The verdict is SIGNIFICANTLY UNDERVALUED.

This valuation was generated from Repay Holdings Corp's 10-K · Filed 2026-03-09 filing, classified in the Fintech / Payments sector with high confidence. Model agreement is HIGH with a 1% spread across models.

Models used: DCF (scenario-weighted), Residual Income, Comparable Companies, EV/Revenue, ROIC Fade, and Dividend Discount Model. All data sourced from SEC EDGAR and validated against XBRL structured filings.