EVERTEC, Inc. (EVTC): what the price assumes
boothcheck covers EVERTEC, Inc. (EVTC) but does not put one priced-in number on it: here the defensible answer is the evidence rather than a point estimate. boothcheck publishes no house fair value, target price, or buy/sell rating. Narrative composed 2026-07-26.
Generated: 2026-09-07 · Exported: 2026-09-09 · Source: https://boothcheck.com/report/EVTC
Headline
| Field | Value |
|---|---|
| Ticker | EVTC |
| Company | EVERTEC, Inc. |
| Sector / Industry | Technology |
| Current price | $30.35/sh |
| Composition | Payment Services - Puerto Rico & Caribbean 16% / Latin America Payments and Solutions 37% / Merchant Acquiring, net 20% / Business Solutions 27% |
What The Price Assumes (Inversion)
The assumption today's price embeds, recovered by inverting the valuation.
| Field | Value |
|---|---|
| Inversion basis | whole-company |
| Operating margin (value-band context) | 5.4% |
| Operating margin today | 17.9% |
| Margin compression (value-band) | -12.5pp |
| Multiple paid | 16x operating income |
The operating-margin figure is value-band context at year 10: derived from the framework's value band, a separate calculation — not part of the priced-in solve.
The price sits below what even a 5%/yr operating-profit decline would warrant; the inversion reports a bound, not a solved growth path.
Solve inputs: computed at a 7% cost of capital with 4% terminal growth over a 5-year stage (computed at the 7% minimum rate; the CAPM rate 6.3% sits below it).
How unusual the bet is: within-range (limited comparison data)
| Reference | Value |
|---|---|
| vs own history | -0.83σ |
| cohort percentile (of 190 peers) | 18 |
Valuation X-Ray
Asset, earnings-power and peer-multiple models all land far below the price; ONLY the growth-DCF reaches it. The bet is durable compounding the static frames structurally cannot price (a moat/durability premium).
How the valuation models price the stock relative to the market price. Price/FV above 1.0 means the market pays more than that lens defends (expensive); at or below 1.0 the lens can defend the price.
| Family | Median price/FV | Models | Reads |
|---|---|---|---|
| Asset | 1.57x | 5 | expensive |
| Earnings | 1.65x | 4 | expensive |
| Relative | — | 0 | — |
| Growth | 0.70x | 2 | justifies |
Families that justify the price: Growth Families that call it expensive: Asset, Earnings
The models below discount at their own flat-beta convention rates (cost of equity 9.3%, WACC 5.9%); the inversion above states its own rate.
Per-Model Detail (n=11)
| Model | Family | FV | Price/FV | Applicable | Methodology |
|---|---|---|---|---|---|
| DCF Perpetual Growth | Growth | — | — | no | — |
| DCF Exit Multiple | Growth | $68.73 | 0.44x | yes | Exit EV/EBITDA: 6.9x / 8.9x / 10.9x (bear / base = today's held flat / bull), 6yr |
| Relative Valuation | Relative | — | — | no | P/E 35x (static sector reference · 2026-04), scenarios: 28.9x / 35.0x / 41.1x (bear / base = reference held flat / bull), EV/EBITDA 18.55x |
| Simple DDM | Growth | — | — | no | — |
| Two-Stage DDM | Growth | — | — | no | — |
| Simple Excess Return | Asset | $17.65 | 1.72x | yes | BV/sh $10.74, ROE (TTM) 15.2%, ke 9.3% |
| Two-Stage Excess Return | Asset | $22.37 | 1.36x | yes | 5yr excess ROE then converge to ke=9.3% |
| Discounted Future Market Cap | Growth | $31.96 | 0.95x | yes | Rev $1.0B, growth 12% (input: historical growth; tapered), Terminal P/S: 1.5x / 1.8x / 2.1x (bear / base = today's held flat / bull, cap 12x) |
| Growth-Adjusted P/E | Relative | — | — | no | — |
| Margin Trajectory | Growth | — | — | no | — |
| Earnings Power Value | Earnings | $23.01 | 1.32x | yes | Normalized EBIT (5y avg op income, one-time charges added back) $0.17B × (1−21%) / WACC 5.9% → EPV (no growth) |
| Residual Income | Asset | $22.90 | 1.33x | yes | BV $10.74 + 5yr PV of (ROE (TTM) 15.2% − Kₑ 9.3%) × BV; BV grows 8.8%/yr |
| Graham Number | Asset | $19.35 | 1.57x | yes | √(22.5 × EPS $1.55 × BVPS $10.74) — Graham's conservative floor |
| EV/EBITDA Relative | Relative | — | — | no | EBITDA $0.32B × sector EV/EBITDA 25.0x |
| FCF Yield | Earnings | $20.40 | 1.49x | yes | FCF $208.4M / Kₑ 9.3% — zero-growth perpetuity |
| SBC-Adj FCF Yield | Earnings | $14.83 | 2.05x | yes | SBC-adj FCF $0.18B (FCF $0.21B − SBC $0.03B) capitalized at Kₑ |
| Ben Graham Formula | Earnings | $1.30 | 23.35x | yes | EPS $1.55 × (8.5 + 2×-5.0%) × (4.4 / 5.3%) (excluded from median) |
| ROIC-Justified P/B | Asset | $4.56 | 6.66x | yes | BV $10.74 × (ROIC 2.5% / WACC 5.9%) |
| P/Sales Sector | Relative | — | — | no | Revenue $1.00B × sector P/S 8.0x |
| PEG Fair Value | Relative | — | — | no | — |
| Earnings Yield | Earnings | $16.76 | 1.81x | yes | EPS $1.55 / required return 9.3% (Rf 4.3% + ERP 5.0%) |
| Funds From Operations Multiple | Relative | — | — | no | — |
| Clinical Phase NPV | Growth | — | — | no | — |
| Merton | Asset | — | — | no | — |
| V5 Mechanical | — | — | — | no | — |
Economic-Unit Decomposition (Sum Of The Parts)
One or more material disclosed units has unresolved economics. Unknown/general is not evidence of homogeneity: segment SOTP is primary but incomplete, consolidated cash flow may remain only a secondary cross-check when every unit shares an enterprise basis, and one sector multiple or target margin is withheld.
| Unit | Role | Valuation basis | Revenue | Reported profit | Value evidence | Status |
|---|---|---|---|---|---|---|
| Payment Services - Puerto Rico & Caribbean | operating | enterprise | $203.2m | — | withheld | unresolved no unit value |
| Latin America Payments and Solutions | operating | enterprise | $186.5m | — | withheld | unresolved no unit value |
| Merchant Acquiring, net | operating | enterprise | $162.4m | — | withheld | unresolved no unit value |
| Business Solutions | operating | enterprise | $227.0m | — | withheld | unresolved no unit value |
No total common-equity value is stated. One or more material units lack a supported unit value. The displayed values are an indicative subtotal; consolidated debt and cash cannot be applied to a fraction of the company.
Solvency
| Field | Value |
|---|---|
| Net debt | $1.0b |
| Net debt / NOPAT (after-tax) | 7.27x |
| Net debt / operating income (pre-tax) | 5.74x |
| Interest coverage | 2.5x |
| Share count CAGR (buyback) | -3.9% |
| Burning cash | no |
Bullet Takeaways
- One bank supplies roughly 29% of the revenue: the 10-K states that "For the year ended December 31, 2025, approximately 29% of our revenue was attributable to Banco Popular", under a master services agreement that runs through September 2028.
- The centre of gravity has already moved off the island, with Latin America Payments and Solutions now the largest of the four reporting lines at 37% of revenue, ahead of Business Solutions at 27%, Merchant Acquiring at 20% and Payment Services in Puerto Rico and the Caribbean at 16%.
- Second-quarter results land on August 4, 2026, and the segment to watch is Business Solutions, whose revenue fell to 59.5 million dollars in the March quarter from 65.6 million a year earlier.
Bull Case
The market is paying roughly 14 times operating income for this company, which puts it in the lower half of the range its payments-processing peers trade at. That is the price of a business the market expects to go sideways. What it is buying is not obviously that.
Start with what the operation converts. EVERTEC turns about 20.1% of revenue into operating profit. Among its cohort that is a strong result rather than a middling one: FIS manages 15.9%, GPN 15.3%, ACIW 18.4%, PAYO 11.7%, FOUR 8.4%, PAY 6.8% and XYZ 4.9%. Only JKHY at 26.0%, FISV at 25.3% and SSNC at 23.1% run ahead of it, and all three are considerably larger. The trailing return on equity is about 19.8%, and the share count has come down roughly 3.7% a year over the past four years, which is the plainest evidence available that the cash generated is going back to owners rather than into empire building.
The reason the margins hold is positional rather than technological. EVERTEC operates the ATH network, Puerto Rico's own debit and ATM rails, and the 10-K describes the resulting position without much modesty: it is "the leading card issuer and core bank processors in the Caribbean and the only non-bank provider of cash processing services to the U.S. Federal Reserve in the Caribbean". Owning the network, the switch and the bank processing at once is a structure that regulators and scale have made almost impossible to assemble from scratch in a market that size. The consumer side is still growing: the Puerto Rico payments segment lifted its adjusted profitability in the March quarter on transaction growth and continued strength in ATH Movil, particularly the business version.
The more consequential change is geographic. Latin America Payments and Solutions is now the largest of the four reporting lines, and the company keeps adding to it. The Dimensa acquisition closed on April 30, 2026, extending the Brazilian footprint, following the Tecnobank purchase whose goodwill sits in that same segment, and in May the company signed a strategic agreement with Transbank, the principal card acquirer in Chile. A processor that spent a decade as a proxy for one island's economy is turning into a regional software and payments supplier, and the accounting has not yet caught up with the description.
Underneath sits an unusual tax position. EVERTEC's total effective rate was 6.35% in 2025, and the difference from a normal corporate charge is what a Puerto Rico grant on qualifying income does. Whatever one thinks of the durability of that arrangement, it means each dollar of operating profit converts to cash at a rate very few processors can match, which is how a company of this size funds acquisitions and buybacks at the same time while holding 290.9 million dollars of liquid resources.
Bear Case
The variable with the most leverage over this thesis is not a rate, a spread or a commodity. It is a government grant. EVERTEC's total effective tax rate was 6.35% in 2025, and the reconciliation shows why: income covered by a Puerto Rico tax-exemption grant took 31.23 percentage points off the rate, worth about 48.2 million dollars in that year alone. That is roughly a third of what the company reported as profit, arriving not from operations but from a policy decision. The grant carries obligations to match: maintaining at least 700 employees in the Puerto Rico data processing operations, and investing at least 200.0 million dollars in buildings, machinery, equipment or computer programs on the island across four-year cycles. Those are real commitments on a business whose growth is increasingly happening somewhere else, and a company obliged to keep hiring in one market while expanding in another is carrying a constraint its peers do not.
Concentration is the second exposure, and the filing does not dress it up. Banco Popular supplied roughly 29% of 2025 revenue under an agreement running to September 2028. The 10-K describes the relationship in language worth reading twice: "We regularly discuss with Popular the terms of the A&R MSA and the services we provide Popular thereunder and make modifications to such terms." A contract that is continually renegotiated with a counterparty that accounts for nearly a third of the revenue is not a moat. It is an annuity that has to be re-earned, and the renewal falls inside the window any buyer at today's price is underwriting.
Two of the four segments are already going backwards. Business Solutions revenue fell to 59.5 million dollars in the March quarter from 65.6 million a year earlier, and the merchant acquiring line saw its adjusted profitability slip on a narrower spread. Spread compression in merchant acquiring is the industry's oldest and most reliable trend, and the 10-K names it among the pressures on its own clients: the entrance of non-traditional competitors and "the compression of margins on traditional products". A company earning 20.1% operating margins in a business where margins compress structurally is describing a starting point, not a steady state.
Operational risk showed up in May. The company disclosed that it had identified unauthorized access to customer data and activated its incident response procedures. For a processor whose entire commercial value rests on banks trusting it with cardholder records, the financial consequence is rarely the direct cost. It is the renegotiation leverage it hands to a client already discussing terms.
And the price is not as undemanding as the headline multiple suggests. Roughly 14 times operating income does sit in the lower half of the peer range. But the methods that capitalise what the business currently earns, rather than what it might earn, put today's level about 32% above where they centre, and the book-value-and-returns approaches are about 30% above theirs. Cheap against multiples, less so against capitalised earnings. Net borrowings run about 4.3 times operating profit with the interest bill covered about 2.8 times, and about 32.4 million dollars of equity stakes sit outside the operating business as a floor under the downside. That floor is small relative to what a lost anchor client would cost.
Valuation
Four reporting lines, one island, and one bank. That is the shape to hold in mind before any multiple. Latin America Payments and Solutions is the largest at 37% of revenue, Business Solutions supplies 27%, merchant acquiring 20% and the Puerto Rico and Caribbean payments segment 16%. Cutting across all of them, roughly 29% of the revenue comes from a single institution, which means the segment chart understates how concentrated the risk actually is.
Today's level pays about 14 times the company's trailing operating income, in the lower half of the multiple range its payments peers command. Inverting that gives a bound rather than a forecast, and the bound is undemanding: the price already sits beneath what a steady annual decline in operating profit of around 5% would warrant. That is a description of low expectations rather than a claim about the future, and it is the most defensible thing the arithmetic has to say here.
The methods split according to what they measure, and the split is narrower than at most companies. Peer-multiple comparisons and the cash-flow projections both support the current level. The approaches that capitalise trailing earnings power put the price about 32% above their centre, and the ones built on book value and the returns earned on it come out about 30% above theirs. A spread that modest across four different lenses is what a fairly-priced business looks like from the inside, which is a different and duller conclusion than either the bull or the bear would prefer.
Two filing-sourced inputs carry more weight than any of that. The first is the customer mix: "For the year ended December 31, 2025, approximately 29% of our revenue was attributable to Banco Popular", under a contract expiring in September 2028. The second is the tax position, a total effective rate of 6.35% in 2025 created by a Puerto Rico grant on qualifying income. Change either one and the earnings this valuation rests on move materially, in a way no revision to a growth assumption would.
The balance sheet neither rescues nor threatens the thesis. Borrowings of about 1,104.8 million dollars sit against 290.9 million of liquid resources, leaving net borrowings near 4.3 times operating profit, with interest covered about 2.8 times. That is more leverage than a software company carries and less than a leveraged roll-up, and it is comfortably serviced by a business converting 20.1% of revenue into operating profit at a single-digit tax rate. The share count falling roughly 3.7% a year is where the surplus has been going, and at a multiple this modest, retiring stock is a more defensible use of the money than most alternatives available to management.
Catalysts
Second-quarter results are scheduled for August 4, 2026, and the board declared its regular quarterly dividend of 5 cents a share on July 23. The dividend is small by design; the capital return here happens through buybacks, and the share count is the line that shows it.
Two Latin American moves will start showing up in the reported numbers this quarter and next. The Dimensa acquisition closed on April 30, 2026, extending the company's position in Brazilian financial-sector software, and on May 18 the company announced a strategic agreement with Transbank, Chile's principal card acquiring operator. Both build the segment that is already the largest revenue contributor, and both make the coming quarterly comparisons describe a changing portfolio as much as an underlying growth rate. Reported growth over the next few prints will need to be read with that in mind.
The item that could overshadow the rest is a security matter. In May 2026 the company disclosed that it had identified unauthorized access to customer data and initiated its incident response procedures. Incidents of this kind rarely produce a large immediate charge. What they produce is a longer conversation with regulated clients about controls and indemnities, and with the anchor bank contract running to September 2028 and terms under continual discussion, the timing is more awkward than the headline suggests.
Peer Cohorts (Per Segment, With Filing Citations)
Payment Services - Puerto Rico & Caribbean (reported)
- FIS (Fidelity National Information Services, Inc.)
- FY2025 10-K: …obligation, and revenue for the combined performance obligation is recognized as the professional services are provided, consistent with the methods described below for professional services revenue. The Company has contracts where the licensed software is offered in conjunction with hosting services. The licensed…
- FY2025 10-K: …requires judgment and may affect the timing and amount of revenue recognized. To determine the standalone selling price of its promised solutions or services, the Company conducts a regular analysis to determine whether various solutions or services have an observable standalone selling price. If the Company does not…
- FISV (FISERV INC)
- FY2025 10-K: …with merchants. We provide these distribution partners with integrated merchant technology solutions to help them grow their businesses and manage their portfolios. Partner technology tools enable real-time access to portfolio activity and pricing management. These strategic alliances combine our commerce-enabling…
- FY2025 10-K: …provide consultative engagement to enhance community banks' and credit unions' strategic investments. On September 4, 2025, the Company acquired CardFree Inc. ("CardFree"), an all-in-one platform delivering integrated order, payment and loyalty solutions for merchants. CardFree is included within the Merchant segment…
- GPN (GLOBAL PAYMENTS INC.)
- FY2025 10-K: …ASC 606, we recognize revenue when a customer obtains control of promised goods and services. The amount of revenue recognized reflects the consideration to which we expect to be entitled to receive in exchange for these goods and services. Merchant Solutions. Our customers in the Merchant Solutions segment contract…
- FY2025 10-K: …of our Issuer Solutions business and "Note 18-Segment Information" for additional information about our segments, including revenues, operating expenses, operating income and depreciation and amortization by segment, as well as financial information about geographic areas in which we operate. In connection with the…
- JKHY (JACK HENRY & ASSOCIATES, INC.)
- FY2025 10-K: …a contemporary, adaptable administrative portal. In addition to bill payment capabilities, we provide a 'pay a loan' feature, an 'open looped' real-time person-to-person ("P2P") solution, and account-to-account ("A2A") transfer features. The array of money movement options maintains consumer and business engagement…
- FY2025 10-K: …of technology solutions and payment processing services primarily to community and regional banks and credit unions. The Company's operations are classified into four reportable segments: Core, Payments, Complementary, and Corporate and Other. The Core segment provides core information processing platforms to banks…
- ACIW (ACI WORLDWIDE, INC.)
- FY2025 10-K: …complex payment environments to speed time to market, reduce costs, and deliver a consistent experience to customers across channels while enabling them to prevent and rapidly react to fraudulent activity. In addition, we enable banks to meet the requirements of different payment schemes and to quickly create…
- FY2025 10-K: …to compete effectively in today's real-time, open payments ecosystem. ACI Connetic ® brings a modern, flexible payment solution to the market that enables banks and intermediaries to build and intelligently orchestrate payment services, offering a unified ecosystem built on modern technology with a financial…
- PAY (Paymentus Holdings, Inc.)
- FY2025 10-K: …fee, or (ii) from financial institutions. Transaction fees are collected for each completed transaction processed through the platform. The Company's payment transaction processing revenue was $1,187 million for the year-ended December 31, 2025. The principal consideration for our determination that performing…
- FY2025 10-K: …for its payment service on a daily basis based on the services that are performed on that day and recognizes revenue once the transaction is complete. The initial term of customer contracts is typically between three to five years. Termination provisions vary by customer, however the majority of customers may not…
Latin America Payments and Solutions (reported)
- FIS (Fidelity National Information Services, Inc.)
- FY2025 10-K: …and lending solutions. Clients in this segment include asset managers, private equity firms, sell-side securities brokerage and trading firms, insurers, asset and auto financiers and other commercial organizations. Our solutions include a variety of mission-critical buy- and sell-side applications for recordkeeping,…
- FY2025 10-K: …requires judgment and may affect the timing and amount of revenue recognized. To determine the standalone selling price of its promised solutions or services, the Company conducts a regular analysis to determine whether various solutions or services have an observable standalone selling price. If the Company does not…
- FISV (FISERV INC)
- FY2025 10-K: …and its customers agree to modify existing customer contracts to change the scope or price (or both) of the contract or when a customer terminates some, or all, of the existing services provided by the Company. When a contract modification occurs, it requires the Company to exercise judgment to determine if the…
- FY2025 10-K: …to accelerate the deployment of our Clover POS and business management platform across Europe. On March 2, 2025, we acquired Payfare, Inc. ("Payfare"), a provider of program management solutions powering instant access to earnings and banking solutions for workforces. Payfare is included within the Financial segment…
- GPN (GLOBAL PAYMENTS INC.)
- FY2025 10-K: …of our Issuer Solutions business and "Note 18-Segment Information" for additional information about our segments, including revenues, operating expenses, operating income and depreciation and amortization by segment, as well as financial information about geographic areas in which we operate. In connection with the…
- FY2025 10-K: …in our consolidated balance sheets. Other Issuer Solutions customer arrangements provide business-to-business ("B2B") payment services, consisting of a stand-ready obligation to process financial transactions for which revenue is recognized on a daily basis based on the services that are performed on that day.…
- ACIW (ACI WORLDWIDE, INC.)
- FY2025 10-K: …complex payment environments to speed time to market, reduce costs, and deliver a consistent experience to customers across channels while enabling them to prevent and rapidly react to fraudulent activity. In addition, we enable banks to meet the requirements of different payment schemes and to quickly create…
- FY2025 10-K: …Worldline. We are also competing in some areas with the traditional orchestration layer providers such as IXOpay, Payoneer, Nuvei, and Spreedly. Payments Intelligence and Risk Management Principal competitors for our ACI Fraud Management solution are Accertify (American Express), BAE Systems, Cybersource (Visa), Fair…
- PAYO (Payoneer Global Inc.)
- FY2025 10-K: …collected upon the completion of the underlying transaction. F-21 Table of Contents PAYONEER GLOBAL INC. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued) U.S. DOLLARS IN THOUSANDS (EXCEPT SHARE DATA) NOTE 2 - SIGNIFICANT ACCOUNTING POLICIES (continued): Card and customer account revenue: 1) Transaction fee…
- FY2025 10-K: …and supports multiple global and local payment methods, and to pay their vendors, suppliers, and contractors around the world. Payoneer's customers can receive payments via credit cards and via local payment methods in the U.S., the UK and other supported markets. Physical & Virtual Cards Payoneer customers can use…
Merchant Acquiring, net (reported)
- GPN (GLOBAL PAYMENTS INC.)
- FY2025 10-K: …on the sale of $ 106.9 million during the year ended December 31, 2023. Consumer Business - In April 2023, we completed the sale of the consumer portion of our Netspend business for approximately $ 1 billion. The consumer business comprised our former Consumer Solutions segment prior to disposition, and had been…
- FY2025 10-K: O acquisition as a business combination, which generally requires that we recognize the assets acquired and liabilities assumed at fair value as of the acquisition date. The final estimated acquisition-date fair values of major classes of assets acquired and liabilities assumed, including a reconciliation to the total…
- FISV (FISERV INC)
- FY2025 10-K: …within the Merchant segment. 66 Table of Contents 5. Settlement Assets and Obligations Settlement assets and obligations represent intermediary balances arising from the settlement process, which involves the transfer of funds among card issuers, payment networks, processors, merchants and consumers, and collateral…
- FY2025 10-K: …to the alliance based on contractual pricing. To the extent the Company maintains a controlling financial interest in an alliance, the alliance's financial statements are consolidated with those of the Company and the related processing fees are treated as an intercompany transaction and eliminated in consolidation.…
- FIS (Fidelity National Information Services, Inc.)
- FY2025 10-K: …largely from the implementation of new sales, favorable pricing and acquisitions. Non-recurring revenue contributed 2% to the segment revenue growth rate primarily due to increased license sales. Foreign currency movements contributed 1% to the segment revenue growth rate, primarily from movements in the Swedish…
- FY2025 10-K: …of $ 587 million, consisting of initial cash payments of $ 572 million, net of cash acquired, and $ 15 million in estimated fair value of contingent consideration. These acquisitions were recorded as business combinations. The results of operations and financial position of the acquisitions are included in the…
- FOUR (SHIFT4 PAYMENTS, INC.)
- FY2025 10-K: …negotiated transactions or otherwise, with the amount and timing of repurchases depending on market conditions and corporate needs. Open market repurchases will be structured to occur within the pricing and volume requirements of Rule 10b-18. The Company may also, from time to time, enter into Rule 10b5-1 plans to…
- FY2025 10-K: …to the assets acquired and liabilities assumed at the acquisition date. These amounts reflect various preliminary fair value estimates and assumptions, and are subject to change within the measurement period as valuations are finalized. The primary area of preliminary purchase price allocation subject to change…
- PAY (Paymentus Holdings, Inc.)
- FY2025 10-K: …to act as collection and paying agents, whereby a merchant processor receives funds from customers and forwards such funds to the respective Paymentus client, based on the instructions received from the Company. These merchant processors act as custodians of the cash received, and the Company has no legal ownership…
- FY2025 10-K: , 2025 increased approximately 23.8% as compared to 2024 and increased approximately 29.5% for the year ended December 31, 2024 as compared to 2023. The increase in 2025 was primarily driven by growth in transaction count and volume driven by the addition of new billers and financial institutions and increased…
- XYZ (Block, Inc.)
- FY2025 10-K: …thousands): December 31, 2025 December 31, 2024 Commercial $ 708,512 $ 404,844 Consumer 40,735 652,489 Other 33,719 53,774 Total $ 782,966 $ 1,111,107 Loans held for sale are recorded at the lower of amortized cost or fair value. Square Loans that are 120 days or more past due, and Cash App Borrow and Afterpay…
- FY2025 10-K: :CarryingReportedAmountFairValueDisclosureMember us-gaap:FairValueInputsLevel2Member xyz:ConvertibleSeniorNotesDueIn2027Member 2024-12-31 0001512673 us-gaap:EstimateOfFairValueFairValueDisclosureMember us-gaap:FairValueInputsLevel2Member xyz:ConvertibleSeniorNotesDueIn2027Member 2024-12-31 0001512673…
Business Solutions (reported)
- JKHY (JACK HENRY & ASSOCIATES, INC.)
- FY2025 10-K: …data processing solutions for credit unions of all sizes, and non-core highly specialized core-agnostic products and services that enable banks and credit unions of every asset size and charter, and diverse corporate entities outside the financial services industry, to mitigate and control risks, optimize revenue and…
- FY2025 10-K: …complement and accelerate our organic growth, and generate long-term profitable growth for our stockholders. While we seek to identify appropriate acquisition opportunities, we will continue to explore alternative ways to leverage our cash position and balance sheet to the benefit of our stockholders, such as…
- FIS (Fidelity National Information Services, Inc.)
- FY2025 10-K: , transfer agency and client reporting. Our solutions improve both investment decision making and operational efficiency, while managing risk and increasing transparency across the industry. • Lending . Our lending solutions offer full life-cycle commercial lending functionality from loan origination, commercial…
- FY2025 10-K: …the trade receivables credit risk. The Company seeks to minimize credit risk for derivatives by selecting counterparties with investment grade credit ratings. The Company also manages credit risk exposure through monitoring procedures. (22) Segment Information The Company reports its financial performance based on…
- FISV (FISERV INC)
- FY2025 10-K: …service providers, retailers and consumer finance companies, to enable them to process credit card transactions on behalf of their customers. Depending on the needs of our client, we deliver these solutions through our proprietary processing platforms, software application licenses, or SaaS hosted in the cloud. Our…
- FY2025 10-K: …businesses through a variety of channels, including direct sales teams, strategic partnerships with agent sales forces, ISVs, independent sales organizations ("ISOs"), financial institutions and other strategic partners in the form of joint venture alliances, revenue sharing alliances and referral agreements. 2 Table…
- ACIW (ACI WORLDWIDE, INC.)
- FY2025 10-K: …and improving retention by meeting customers where they are in terms of digital payments and the ability to pay anyone from any funding account. 4 Table of Contents On-Premises, On-Demand, or Hybrid Software Delivery Options Our software solutions are offered to our customers through either a traditional term…
- FY2025 10-K: …programming interface ("API") and ACI's proven AI, human, and data capabilities, merchant customers can orchestrate and protect payments and maximize convergence while reducing risk and operational costs. ACI ® Payments Orchestration Platform ™ serves more than 80,000 merchants worldwide and is powering payments for…
- NCNO (nCino, Inc.)
- FY2025 10-K: …digital customer service options, such as chat, audio, and video, to enhance engagement and reduce abandonment rates. • Lending. nCino provides a comprehensive loan origination platform for commercial, consumer, small business, and mortgage lending, that streamlines processes and enhances customer experiences. Our…
- FY2025 10-K: …of new technologies to meet the needs of this industry will continue to have a significant effect on competitive conditions in our market. If we are unable to successfully expand our product offerings beyond our current solutions, our customers could migrate to competitors who may offer a broader or more attractive…
- SSNC (SS&C TECHNOLOGIES HOLDINGS, INC.)
- FY2025 10-K: …WorkHQ, AI Gateway and our AI Agent Solutions. • Banking and Lending Solutions o EVOLV - EVOLV is a comprehensive, cloud-based, end-to-end accounting solution for financial institutions that integrates and automates all risk and finance processes relating to a loan portfolio, from data capture to back-end reporting…
- FY2025 10-K: …services, strengthening our overall operating margins and providing a competitive advantage. Because we primarily use our proprietary software to execute our software-enabled services and generally own and control our products' source code, we can quickly enable continuous updates in a highly scalable, reliable and…
Methodology Note
- Priced-in inversion: the valuation is inverted on the current price to recover the operating-income growth, duration, and steady-state margin the price embeds (ROE for financials, FFO growth for REITs).
- Valuation x-ray: the valuation models, grouped into four families (asset, earnings, relative, growth). Each model is expressed as a price/FV ratio (distance from price), not a point fair-value estimate. The spread across families is the disagreement.
- Economic-unit decomposition (SOTP): each disclosed business unit is assigned its native valuation basis before any multiple is applied. Operating units are valued on enterprise value; funded financial units are valued on their own common equity, because their borrowings fund earning assets rather than levering the parent. A company total is stated only once every material unit carries a supported value and the parent capital bridge reconciles.
- Solvency: net cash/debt, net-debt-to-NOPAT, interest coverage, and share-count CAGR from EDGAR financials (net debt / FFO and fixed-charge coverage for REITs; regulatory-capital framing for financials).
- Peer cohorts: per-segment comparables with deep-linkable SEC filing citations.
Fundamentals sourced from SEC EDGAR filings. Current price from Databento. The priced-in inversion and valuation x-ray are computed by the boothcheck engine; narrative composed by AI from the structured data.
Sources
EVERTEC Form 10-Q for the quarter ended March 31, 2026 · company announcement, April 2026 · company announcement, May 2026 · EVERTEC Form 10-K for fiscal 2025 · company disclosure, May 2026 · EVERTEC results-date announcement, July 21, 2026 · company announcement, July 2026