i3 Verticals, Inc. (NASDAQ: IIIV)

Sector: Technology Industry: Software - Infrastructure CIK: 0001728688
Market Cap 560.35 Mn
P/B 1.56
P/E 34.37
P/S 2.52
ROIC (Qtr) 0.22
Div Yield % 0.00
Rev 1y % (Qtr) 0.86
Total Debt (Qtr) 4.60 Mn
Debt/Equity (Qtr) 0.01
Add ratio to table...

About

i3 Verticals, Inc. (IIIV) is a software company that specializes in building, acquiring, and growing software solutions in strategic vertical markets. The company operates in two main segments: Software and Services, and Merchant Services. i3 Verticals has established a strong presence in its target markets, with a focus on vertical markets such as Public Sector, Healthcare, and Education. The Software and Services segment delivers vertical market software solutions to customers across all of its strategic vertical markets. These solutions often...

Read more

Investment thesis

Bull case

  • Strong operating cash flow of 8.32M provides robust 1.81x coverage of total debt 4.60M, indicating excellent debt servicing capability and financial flexibility.
  • Healthy cash reserves of 37.77M provide 20.92x coverage of short-term debt 1.81M, demonstrating strong liquidity position and minimal refinancing risk.
  • Strong tangible asset base of 167.59M provides 36.46x coverage of total debt 4.60M, indicating robust asset backing and low credit risk.
  • Retained earnings of 118.75M provide full 42.55x coverage of long-term debt 2.79M, indicating strong internal capital position.
  • Robust tangible asset base of 167.59M provides 4.40x coverage of working capital 38.13M, indicating strong operational backing.

Bear case

  • Operating cash flow of 8.32M barely covers its investment activities of 76.04M, with a coverage ratio of 0.11, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Cash reserves of 37.77M provide limited coverage of acquisition spending of 85.10M, which is 0.44x, suggesting aggressive expansion might strain liquidity if market conditions deteriorate.
  • Operating cash flow of 8.32M provides insufficient coverage of deferred revenue obligations of 34.20M, which is 0.24x, raising concerns about future service delivery capabilities.
  • The company's operating cash flow of 8.32M shows concerning coverage of stock compensation expenses of 19.71M, with a 0.42 ratio indicating potential earnings quality issues.
  • Free cash flow of (726000) provides weak coverage of capital expenditures of 9.05M, with a -0.08 ratio suggesting additional external financing needs for growth initiatives.

Product and Service Breakdown of Revenue (2025)

Timing of Transfer of Good or Service Breakdown of Revenue (2025)

Peer comparison

Companies in the Software - Infrastructure
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 MSFT Microsoft Corp 2,948.93 Bn 24.73 9.65 57.61 Bn
2 ORCL Oracle Corp 734.55 Bn 67.24 19.76 124.39 Bn
3 PLTR Palantir Technologies Inc. 313.28 Bn 192.78 70.00 0.23 Bn
4 PANW Palo Alto Networks Inc 109.38 Bn 97.90 11.45 0.35 Bn
5 CRWD CrowdStrike Holdings, Inc. 102.48 Bn -326.20 22.45 0.82 Bn
6 SNPS Synopsys Inc 69.14 Bn 51.90 9.80 14.29 Bn
7 NET Cloudflare, Inc. 66.52 Bn -645.60 33.04 3.50 Bn
8 FTNT Fortinet, Inc. 62.73 Bn 33.48 9.57 1.00 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 0.84 2.10
EV to Cash from Ops. EV/CFO 59.87 3.92
EV to Debt EV to Debt 108.38 -2.43
EV to EBIT EV/EBIT 20.73 11.57
EV to EBITDA EV/EBITDA 15.00 18.19
EV to Free Cash Flow [EV/FCF] EV/FCF -686.25 19.98
EV to Market Cap EV to Market Cap 0.89 1.27
EV to Revenue EV/Rev 2.24 29.29
Price to Book Value [P/B] P/B 1.56 4.97
Price to Earnings [P/E] P/E 34.37 -12.45
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Dividend Coverage Ratio 0.00 0.21
Dividend Payout Ratio % Div Payout % (Qtr) 0.00 2.73
Dividend per Basic Share Div per Share (Qtr) 0.00 0.11
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 0.00 1.67
Interest Coverage Int. cover (Qtr) 12.02 -16.04
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) 28.07 -403.22
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) -57.08 223.80
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 -0.28
EBIAT Growth (1y) % EBIAT 1y % (Qtr) -87.15 585.97
EBITDA Growth (1y) % EBITDA 1y % (Qtr) -29.31 5.89
EBIT Growth (1y) % EBIT 1y % (Qtr) -82.05 27.96
EBT Growth (1y) % EBT 1y % (Qtr) -80.08 20.61
EPS Growth (1y) % EPS 1y % (Qtr) -87.86 144.77
FCF Growth (1y) % FCF 1y % (Qtr) -102.21 50.30
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 6.26 45.98
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.37 0.65
Cash Payout Ratio Cash Payout (Qtr) 0.00 0.01
Cash Ratio Cash Ratio (Qtr) 0.61 1.23
Current Ratio Curr Ratio (Qtr) 1.61 2.63
Debt to Equity Ratio Debt/Equity (Qtr) 0.01 0.73
Interest Cover Ratio Int Coverage (Qtr) 12.02 -16.04
Times Interest Earned Times Interest Earned (Qtr) 12.02 -16.04
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 24.80 -549.97
EBIT Margin % EBIT Margin % (Qtr) 10.80 -240.33
EBT Margin % EBT Margin % (Qtr) 9.90 -608.68
Gross Margin % Gross Margin % (Qtr) 66.70 51.14
Net Profit Margin % Net Margin % (Qtr) 7.30 -611.28