Tearsheet

Repay (RPAY)


Market Price (12/4/2025): $3.445 | Market Cap: $305.4 Mil
Sector: Information Technology | Industry: Systems Software

Repay (RPAY)


Market Price (12/4/2025): $3.445
Market Cap: $305.4 Mil
Sector: Information Technology
Industry: Systems Software

Investment Highlights Why It Matters Which of these 2 stories sounds closer for this stock?

1. Generates cash flow

The stock generated 4% or more of the share price (called cash flow yield), and shows moderate 10-15% or more growth.

2. Riding a trend

Think Tesla during the pandemic of 2020 when EVs were riding a cultural high, or Nvidia in the current AI boom, or even Figma. These companies don’t have enough yield, or, enough growth, or both - however - they are riding a trend. They have momentum. These can be more volatile - they don’t have the floor of strong cash flow


0 Attractive cash flow generation
CFO/Rev LTMCash Flow from Operations / Revenue (Sales), Last Twelve Months (LTM) is 42%, FCF/Rev LTMFree Cash Flow / Revenue (Sales), Last Twelve Months (LTM) is 28%
Weak multi-year price returns
2Y Excs Rtn is -104%, 3Y Excs Rtn is -130%
Not profitable at operating income level
Op Inc LTMOperating Income, Last Twelve Months is -6.6 Mil, Op Mgn LTMOperating Margin = Operating Income / Revenue Reflects profitability before taxes and before impact of capital structure (interest payments). is -2.1%
1 Valuation becoming less expensive
P/S 6M Chg %Price/Sales change over 6 months. Declining P/S indicates valuation has become less expensive. is -36%
  Debt is significant
Net D/ENet Debt/Equity. Debt net of cash. Negative indicates net cash. Equity is taken as the Market Capitalization is 81%
2 Attractive yield
FCF Yield is 20%
  Yield minus risk free rate is negative
ERPEquity Risk Premium (ERP) = Total Yield - Risk Free Rate, Reflects the premium above risk free assets offered by the investment. is -30%
3 Megatrend and thematic drivers
Megatrends include Fintech & Digital Payments, Cloud Computing, and E-commerce & Digital Retail. Themes include Digital Payments, Show more.
  
0 Attractive cash flow generation
CFO/Rev LTMCash Flow from Operations / Revenue (Sales), Last Twelve Months (LTM) is 42%, FCF/Rev LTMFree Cash Flow / Revenue (Sales), Last Twelve Months (LTM) is 28%
1 Valuation becoming less expensive
P/S 6M Chg %Price/Sales change over 6 months. Declining P/S indicates valuation has become less expensive. is -36%
2 Attractive yield
FCF Yield is 20%
3 Megatrend and thematic drivers
Megatrends include Fintech & Digital Payments, Cloud Computing, and E-commerce & Digital Retail. Themes include Digital Payments, Show more.
4 Weak multi-year price returns
2Y Excs Rtn is -104%, 3Y Excs Rtn is -130%
5 Not profitable at operating income level
Op Inc LTMOperating Income, Last Twelve Months is -6.6 Mil, Op Mgn LTMOperating Margin = Operating Income / Revenue Reflects profitability before taxes and before impact of capital structure (interest payments). is -2.1%
6 Debt is significant
Net D/ENet Debt/Equity. Debt net of cash. Negative indicates net cash. Equity is taken as the Market Capitalization is 81%
7 Yield minus risk free rate is negative
ERPEquity Risk Premium (ERP) = Total Yield - Risk Free Rate, Reflects the premium above risk free assets offered by the investment. is -30%

Valuation, Metrics & Events

RPAY Stock


Why The Stock Moved


Qualitative Assessment

AI Generated Analysis | Feedback

Here are the key points for Repay (RPAY) stock movement from August 31, 2025, to December 4, 2025: 1. Repay Holdings significantly missed Q3 2025 EPS estimates. The company reported an actual EPS of -$0.08 for Q3 2025, a substantial miss compared to the forecasted $0.21, resulting in a negative surprise of 138.1%. This performance led to investor concerns over profitability.

2. The company experienced notable gross profit margin compression in Q3 2025. Gross profit margins compressed by approximately 3.4% year-over-year in Q3 2025, primarily due to a mix of client volume discounts, increased ACH and check volumes, and higher average transaction values. Management indicated that these margin pressures were likely to persist.

Show more

Stock Movement Drivers

Return vs. Risk


Price Returns Compared

 202020212022202320242025Total [1]
Returns
RPAY Return86%-33%-56%6%-11%-55%-77%
Peers Return9%6%-31%39%-9%-3%-4%
S&P 500 Return16%27%-19%24%23%16%112%

Monthly Win Rates [3]
RPAY Win Rate67%42%25%58%33%40% 
Peers Win Rate12%27%20%38%33%72% 
S&P 500 Win Rate58%75%42%67%75%70% 

Max Drawdowns [4]
RPAY Max Drawdown-23%-41%-76%-29%-17%-61% 
Peers Max Drawdown0%-1%-34%-10%-22%-13% 
S&P 500 Max Drawdown-31%-1%-25%-1%-2%-15% 


[1] Cumulative total returns since the beginning of 2020
[2] Peers: GEN, PATH, S, CHOW, NTSK.
[3] Win Rate = % of calendar months in which monthly returns were positive
[4] Max drawdown represents maximum peak-to-trough decline within a year
[5] 2025 data is for the year up to 12/3/2025 (YTD)

How Low Can It Go

Unique KeyEventRPAYS&P 500
2022 Inflation Shock2022 Inflation Shock  
2022 Inflation Shock% Loss% Loss-83.9%-25.4%
2022 Inflation Shock% Gain to Breakeven% Gain to Breakeven522.1%34.1%
2022 Inflation ShockTime to BreakevenTime to BreakevenNot Fully Recovered days464 days
2020 Covid Pandemic2020 Covid Pandemic  
2020 Covid Pandemic% Loss% Loss-41.5%-33.9%
2020 Covid Pandemic% Gain to Breakeven% Gain to Breakeven70.9%51.3%
2020 Covid PandemicTime to BreakevenTime to Breakeven53 days148 days
2018 Correction2018 Correction  
2018 Correction% Loss% Loss-15.2%-19.8%
2018 Correction% Gain to Breakeven% Gain to Breakeven17.9%24.7%
2018 CorrectionTime to BreakevenTime to Breakeven32 days120 days

Compare to GEN, PATH, S, CHOW, NTSK


In The Past

Repay's stock fell -83.9% during the 2022 Inflation Shock from a high on 1/1/2021. A -83.9% loss requires a 522.1% gain to breakeven.

Preserve Wealth

Limiting losses and compounding gains is essential to preserving wealth over time.

Asset Allocation

Actively managed asset allocation strategies protect wealth. Learn more.

About Repay (RPAY)

Better Bets than Repay (RPAY)

Latest Trefis Analyses

Title
0ARTICLES

Trade Ideas

Select past ideas related to RPAY. For more, see Trefis Trade Ideas.

Unique KeyDateTickerCompanyCategoryTrade Strategy6M Fwd Rtn12M Fwd Rtn12M Max DD
ENPH_11302025_Dip_Buyer_High_CFO_Margins_ExInd_DE11302025ENPHEnphase EnergyDip BuyDB | CFO/Rev | Low D/EDip Buy with High Cash Flow Margins
Buying dips for companies with significant cash flows from operations and reasonable debt / market cap
0.9%0.9%-0.9%
PD_11262025_Dip_Buyer_High_FCF_Yield_ExInd_DE_RevG11262025PDPagerDutyDip BuyDB | FCF Yield | Low D/EDip Buy with High Free Cash Flow Yield
Buying dips for companies with significant free cash flow yield (FCF / Market Cap) and reasonable debt / market cap
0.8%0.8%0.0%
CRM_11212025_Dip_Buyer_FCFYield11212025CRMSalesforceDip BuyDB | FCFY OPMDip Buy with High FCF Yield and High Margin
Buying dips for companies with high FCF yield and meaningfully high operating margin
3.3%3.3%-0.1%
HUBS_11212025_Dip_Buyer_High_CFO_Margins_ExInd_DE11212025HUBSHubSpotDip BuyDB | CFO/Rev | Low D/EDip Buy with High Cash Flow Margins
Buying dips for companies with significant cash flows from operations and reasonable debt / market cap
5.1%5.1%0.0%
FIVN_11212025_Dip_Buyer_High_FCF_Yield_ExInd_DE_RevG11212025FIVNFive9Dip BuyDB | FCF Yield | Low D/EDip Buy with High Free Cash Flow Yield
Buying dips for companies with significant free cash flow yield (FCF / Market Cap) and reasonable debt / market cap
4.0%4.0%0.0%
Unique KeyDateTickerCompanyCategoryTrade Strategy6M Fwd Rtn12M Fwd Rtn12M Max DD
ENPH_11302025_Dip_Buyer_High_CFO_Margins_ExInd_DE11302025ENPHEnphase EnergyDip BuyDB | CFO/Rev | Low D/EDip Buy with High Cash Flow Margins
Buying dips for companies with significant cash flows from operations and reasonable debt / market cap
0.9%0.9%-0.9%
PD_11262025_Dip_Buyer_High_FCF_Yield_ExInd_DE_RevG11262025PDPagerDutyDip BuyDB | FCF Yield | Low D/EDip Buy with High Free Cash Flow Yield
Buying dips for companies with significant free cash flow yield (FCF / Market Cap) and reasonable debt / market cap
0.8%0.8%0.0%
CRM_11212025_Dip_Buyer_FCFYield11212025CRMSalesforceDip BuyDB | FCFY OPMDip Buy with High FCF Yield and High Margin
Buying dips for companies with high FCF yield and meaningfully high operating margin
3.3%3.3%-0.1%
HUBS_11212025_Dip_Buyer_High_CFO_Margins_ExInd_DE11212025HUBSHubSpotDip BuyDB | CFO/Rev | Low D/EDip Buy with High Cash Flow Margins
Buying dips for companies with significant cash flows from operations and reasonable debt / market cap
5.1%5.1%0.0%
FIVN_11212025_Dip_Buyer_High_FCF_Yield_ExInd_DE_RevG11212025FIVNFive9Dip BuyDB | FCF Yield | Low D/EDip Buy with High Free Cash Flow Yield
Buying dips for companies with significant free cash flow yield (FCF / Market Cap) and reasonable debt / market cap
4.0%4.0%0.0%

Recent Active Movers

Recent Active Movers

More From Trefis

Peer Comparisons for Repay

Peers to compare with:

Financials

RPAYGENPATHSCHOWNTSKMedian
NameRepay Gen Digi.UiPath Sentinel.ChowChow.Netskope  
Mkt Price3.5027.1914.8616.969.8018.3315.91
Mkt Cap0.316.78.05.6--6.8
Rev LTM3104,4731,497907--1,202
Op Inc LTM-71,697-46-328---26
FCF LTM871,30031017--198
FCF 3Y Avg611,463268-44--165
CFO LTM1301,32433541--232
CFO 3Y Avg1121,480282-22--197

Growth & Margins

RPAYGENPATHSCHOWNTSKMedian
NameRepay Gen Digi.UiPath Sentinel.ChowChow.Netskope  
Rev Chg LTM1.4%16.2%8.3%25.4%--12.2%
Rev Chg 3Y Avg6.4%16.5%14.6%45.6%--15.5%
Rev Chg Q1.0%25.3%14.4%21.7%--18.1%
QoQ Delta Rev Chg LTM0.2%5.8%3.1%5.0%--4.1%
Op Mgn LTM-2.1%37.9%-3.1%-36.2%---2.6%
Op Mgn 3Y Avg-6.0%36.7%-12.6%-53.2%---9.3%
QoQ Delta Op Mgn LTM0.7%-1.3%5.8%2.1%--1.4%
CFO/Rev LTM41.8%29.6%22.4%4.5%--26.0%
CFO/Rev 3Y Avg37.0%37.1%20.7%-5.5%--28.8%
FCF/Rev LTM28.0%29.1%20.7%1.8%--24.3%
FCF/Rev 3Y Avg20.1%36.7%19.6%-8.7%--19.9%

Valuation

RPAYGENPATHSCHOWNTSKMedian
NameRepay Gen Digi.UiPath Sentinel.ChowChow.Netskope  
Mkt Cap0.316.78.05.6--6.8
P/S1.43.94.66.7--4.2
P/EBIT-3.910.9-148.1-19.8---11.9
P/E-3.830.7340.3-14.1--13.4
P/CFO3.313.220.5148.8--16.9
Total Yield-25.4%5.0%0.3%-7.1%---3.4%
Dividend Yield0.5%1.8%0.0%0.0%--0.3%
FCF Yield 3Y Avg10.6%9.5%3.6%-1.0%--6.6%
D/E1.20.50.00.0--0.3
Net D/E0.80.5-0.2-0.1--0.2

Returns

RPAYGENPATHSCHOWNTSKMedian
NameRepay Gen Digi.UiPath Sentinel.ChowChow.Netskope  
1M Rtn-19.4%3.9%-6.4%-4.1%11.4%-24.4%-5.2%
3M Rtn-37.5%-7.9%36.6%-5.9%---6.9%
6M Rtn-29.4%-5.7%13.9%-5.6%---5.7%
12M Rtn-55.9%-10.3%3.3%-38.4%---24.4%
3Y Rtn-60.4%21.7%2.3%14.7%--8.5%
1M Excs Rtn-19.3%4.0%-6.3%-4.0%11.4%-24.4%-5.2%
3M Excs Rtn-43.8%-12.8%31.6%-11.9%---12.4%
6M Excs Rtn-44.2%-20.4%-0.9%-20.3%---20.4%
12M Excs Rtn-70.2%-23.9%-9.0%-52.9%---38.4%
3Y Excs Rtn-129.8%-47.0%-49.8%-67.2%---58.5%

Financials

Price Behavior

Short Interest

Short Interest: As Of Date11142025
Short Interest: Shares Quantity5,147,729
Short Interest: % Change Since 10312025-7.3%
Average Daily Volume1,738,044
Days-to-Cover Short Interest2.96
Basic Shares Quantity88,647,823
Short % of Basic Shares5.8%

SEC Filings

Expand for More

Report DateFiling DateFiling
6302025811202510-Q 6/30/2025
3312025512202510-Q 3/31/2025
12312024303202510-K 12/31/2024
93020241112202410-Q 9/30/2024
6302024808202410-Q 6/30/2024
3312024509202410-Q 3/31/2024
12312023229202410-K 12/31/2023
93020231109202310-Q 9/30/2023
6302023809202310-Q 6/30/2023
3312023510202310-Q 3/31/2023
12312022301202310-K 12/31/2022
93020221109202210-Q 9/30/2022
6302022809202210-Q 6/30/2022
3312022510202210-Q 3/31/2022
12312021301202210-K 12/31/2021
93020211109202110-Q 9/30/2021

Insider Activity

Expand for More

 OwnerTitleFiling DateActionPriceSharesTransacted
Value
Value of
Held Shares
Form
0THORNBURGH RICHARD E 11192025Sell3.504,50015,750460,096Form