Investment Outlook

NEUTRAL outlook with modest upside potential

Investment Outlook

We maintain a NEUTRAL outlook on Zip Co Limited with a target price of $1.79, representing modest 2.3% upside from the current share price of $1.75. Our stance reflects Zip's successful operational transformation to sustainable profitability balanced against regulatory uncertainties and competitive pressures in the BNPL sector.

Zip has demonstrated remarkable execution in transitioning from growth-focused fintech to profitable financial services provider, delivering record Cash EBITDA of $67.0 million in 1H25 (+117% YoY) while maintaining strong transaction volume growth. The US business has emerged as the primary growth engine, contributing 70% of group TTV with 39.2% year-on-year growth, while the ANZ segment has returned to growth following margin optimization efforts.

Key risks include potential CFPB enforcement action in the US market, economic sensitivity affecting consumer spending and credit performance, and intensifying competition from both established BNPL providers and traditional financial institutions. However, Zip's strengthened balance sheet (debt-free with $195.5m available cash), improved unit economics, and product diversification initiatives provide resilience against these challenges.

Executive Summary

Strong operational turnaround with regulatory uncertainty

Target Price
$1.79
+2.3% upside
Cash EBITDA (1H25)
$67.0m
+117% YoY
US TTV Growth
39.2%
YoY in 1H25
Available Cash
$195.5m
Debt-free

Zip Co Limited has undergone a remarkable transformation from growth-focused fintech to sustainably profitable financial services provider. The company delivered exceptional 1H25 results with Cash EBITDA of $67.0 million (+117% YoY) and total transaction volume growth of 23.9% to $6.2 billion, demonstrating the viability of its refined business model.

The US market has emerged as Zip's primary growth engine, contributing approximately 70% of group TTV with accelerating momentum (39.2% YoY growth). Key growth drivers include expanding in-store payment adoption (now 22% of US TTV with 64% YoY growth), deeper customer engagement, and strategic merchant partnerships in high-value verticals including travel, entertainment, and automotive.

Following 18 months of margin optimization, the ANZ business returned to growth in Q2 with December TTV in Australia up 10% year-on-year. Product innovations including Zip Plus (driving 42% higher transaction frequency) and the recent launch of Personal Loans are expanding the addressable market beyond traditional BNPL offerings.

The company has significantly strengthened its financial position by eliminating corporate debt and raising $267 million in equity, providing substantial flexibility for growth investments. However, regulatory uncertainty persists with the CFPB investigating potential consumer protection violations in the US business, creating material risk despite management's confidence in minimal operational impact.

Company Overview

Leading digital retail finance and payments provider

Zip Co Limited (ASX: ZIP) is a prominent player in the digital retail finance and payments industry, established in 2013 and headquartered in Sydney, Australia. The company provides point-of-sale credit and digital payment services, connecting consumers with merchants through flexible payment options across Australia, New Zealand, and the United States after streamlining operations to focus on these core markets.

Originally founded by Larry Diamond and Peter Gray with the goal of disrupting traditional credit cards, Zip has evolved into a significant fintech player serving approximately 6.3 million active customers and 81,900 merchants. The company has been listed on the Australian Securities Exchange since 2015 and operates through a diversified revenue model including merchant fees, consumer charges, transaction processing fees, and interchange fees.

Business Model Evolution

Zip generates revenue through a two-sided marketplace model, monetizing both merchant and consumer sides of each transaction with a revenue margin of 8.2-8.7% of Total Transaction Volume. The company has expanded beyond basic Buy Now Pay Later offerings to include "Pay-in-8" installment solutions in the US, "Zip Plus" in Australia, and recently launched Personal Loans, positioning itself as a comprehensive digital financial services platform.

Leadership is headed by Group CEO Cynthia Scott, appointed in August 2023, with the Board chaired by Diane Smith-Gander AO. Co-founders Diamond and Gray remain actively involved, with Diamond serving as US Chairman and Gray transitioning to Head of Strategic Growth. This blend of founding vision and professional management reflects Zip's maturation from startup to established fintech company focused on sustainable profitability and operational excellence.

Latest Results

1H25 results demonstrate strong operational momentum

Metric1H251H24YoY Change
Total Transaction Volume$6,247.5m$5,042.9m+23.9%
Revenue$509.2m$425.5m+19.7%
Cash EBITDA$67.0m$30.8m+117.1%
US TTV$4,359.0m$3,130.6m+39.2%
ANZ TTV$1,888.5m$1,912.3m-1.2%
Net Bad Debts (% of TTV)1.56%1.78%-22bps

Zip's 1H25 results showcase exceptional financial momentum, with the company delivering record Cash EBITDA of $67.0 million, representing a 117.1% increase year-on-year. This performance validates the company's strategic pivot toward sustainable profitability while maintaining robust growth, with total transaction volume increasing 23.9% to $6.2 billion.

The US business has emerged as Zip's primary growth engine, contributing approximately 70% of group TTV with remarkable 39.2% year-on-year growth to $4.4 billion. This acceleration was driven by exceptional holiday trading performance, deeper customer engagement with average spend and transaction frequency increasing by approximately 33% and 30% respectively, and continued expansion of in-store payments which now represent 22% of US TTV with 64% year-on-year growth.

Profitability Transformation

The dramatic improvement in Cash EBITDA reflects enhanced unit economics across both segments. Cash Net Transaction Margin expanded to 3.8% (+20bps), while net bad debts improved to 1.56% of TTV (-22bps), demonstrating the company's enhanced credit underwriting capabilities and disciplined approach to customer acquisition.

Following 18 months of margin optimization, the ANZ business returned to growth in Q2 with December TTV in Australia up 10% year-on-year, though the overall half-year performance remained slightly negative at -1.2%. The segment has successfully expanded portfolio yield to 18.6% (+110bps) and excess spread to 6.9% (+70bps), positioning it well for sustained profitability as transaction volumes recover.

Zip has significantly strengthened its balance sheet, eliminating all corporate debt following a successful $267 million equity raise and increasing available cash and liquidity to $195.5 million (+143% from June 2024). The company is well-positioned to meet its FY25 guidance of at least $147 million Cash EBITDA, with the 1H25 result representing approximately 46% of the full-year target.

Financial Forecasts

Projecting continued growth with margin expansion

Our financial projections anticipate continued revenue growth moderating from 20% in FY26 to approximately 12% by FY29 as markets mature and the company scales. The US segment is expected to drive the majority of growth with TTV expansion from 35% initially to 15% over the forecast period, while the ANZ segment should accelerate from 5% to 8% as new products gain traction.

Revenue CAGR (FY25-29)
15.5%
Cash EBITDA Margin Target
18.0%
Terminal FCF
$450M

Cash EBITDA margins are projected to expand from the current 13.2% to 18.0% by FY29, driven by improved unit economics, enhanced credit performance, and operating leverage. Cash Net Transaction Margin should increase from 3.8% to 4.3% as the product mix shifts toward higher-margin offerings like Zip Plus and Pay-in-8.

Free cash flow generation remains constrained in the near term due to working capital requirements from receivables growth, with the business expected to turn FCF positive in 1H27. By the end of the forecast period, FCF conversion should improve to over 60% of NOPAT as the business reaches scale and receivables growth moderates.

Valuation Analysis

DCF approach yields $1.79 target price

MethodologyImplied Price Per Share
DCF - Base Case$1.79
DCF - Bull Case$2.56
DCF - Bear Case$1.12
EV/EBITDA Multiple - NTM$2.05
P/E Multiple - NTM$1.95
Consensus Price Target Range$1.65 - $2.30

Valuation Methodology

Our DCF analysis incorporates a WACC of 13.2% reflecting Zip's risk profile as a growth-stage fintech with regulatory exposure. The terminal value assumes 3.5% long-term growth, representing a premium to inflation that acknowledges continued digital payments penetration while recognizing BNPL market maturity.

Our comprehensive valuation analysis yields a base case target price of $1.79 per share, representing modest 2.3% upside to the current price of $1.75. This valuation reflects Zip's successful transition to sustainable profitability balanced against regulatory uncertainties and competitive pressures in the evolving BNPL sector.

The DCF methodology receives the highest weighting (50%) as it best captures Zip's improving cash flow generation and long-term earnings power. The EV/EBITDA approach ($2.05) provides a higher valuation using an 11.5x multiple on FY25 guided Cash EBITDA, while P/E multiples yield $1.95 using a 22.5x multiple on projected earnings.

Scenario analysis demonstrates significant valuation sensitivity, with the bull case yielding $2.56 (+43% to base case) assuming stronger US growth and higher terminal margins, while the bear case results in $1.12 (-37%) reflecting regulatory headwinds and competitive pressures. The current share price sits near our base case valuation, suggesting efficient market pricing of both operational improvements and business model risks.

Key valuation drivers include US growth trajectory, regulatory outcomes (particularly CFPB developments), credit performance sustainability, and the pace of margin expansion. The terminal value represents approximately 75% of enterprise value, highlighting the importance of long-term assumptions in our valuation conclusion.

Risk Analysis

Regulatory uncertainty represents primary risk factor

HIGH

Regulatory Risk

CFPB Investigation: Potential enforcement action in US market for alleged consumer protection violations could result in financial penalties and operational constraints.

MEDIUM

Economic Downturn Risk

Consumer Credit Exposure: Economic deterioration could simultaneously reduce transaction volumes and increase default rates, impacting both revenue and credit performance.

MEDIUM

Competition Risk

Industry Consolidation: Intense competition from established BNPL providers and traditional financial institutions could constrain pricing power and increase customer acquisition costs.

MEDIUM

Geographic Concentration

US Market Dependence: Increasing reliance on US business (70% of TTV) creates concentration risk despite strong growth momentum in that market.

Zip faces material regulatory risk, particularly in the US where the CFPB has indicated potential legal action regarding alleged violations of consumer protection statutes. While management believes operational changes would not materially impact the business model, regulatory actions could impose financial penalties, require process changes, and damage merchant relationships.

As a consumer credit provider, Zip remains vulnerable to economic cycles that could impact both transaction volumes and credit quality. Despite improved unit economics and enhanced underwriting capabilities, a significant economic contraction could delay achievement of long-term margin targets and strain the business model.