Pagaya Technologies Ltd. logo

Pagaya Technologies Ltd.

PGY | NASDAQ
Chart Builder DCF Calculator
$20.90
+$0.48 (+2.35%)
At close: Sep 21, 2026, 4:00 PM ET
$21.10
+$0.20 (+0.94%)
After-hours: Sep 21, 2026, 7:58 PM ET
TTM
Period Ending
Q2 2026
Jun 29, 2026
Q1 2026
Mar 30, 2026
Q4 2025
Dec 30, 2025
Q3 2025
Sep 29, 2025
Q2 2025
Jun 29, 2025
Q1 2025
Mar 30, 2025
Q4 2024
Dec 30, 2024
Q3 2024
Sep 29, 2024
Q2 2024
Jun 29, 2024
Q1 2024
Mar 30, 2024
Q4 2023
Dec 30, 2023
Q3 2023
Sep 29, 2023
Q2 2023
Jun 29, 2023
Q1 2023
Mar 30, 2023
Q4 2022
Dec 30, 2022
Q3 2022
Sep 29, 2022
Q2 2022
Jun 29, 2022
Q1 2022
Mar 30, 2022
Q4 2021
Dec 30, 2021
Q3 2021
Sep 29, 2021
Q2 2021
Jun 29, 2021
Q1 2021
Mar 30, 2021
Net Income
124.06M 98.92M 82.12M -209.31M -306.81M -406.14M -445.7M -202.99M -174.7M -123.32M -152.63M -190.42M -211.48M -355.45M -312.75M -263.48M -218.07M -41.55M -15.98M -7.06M 20.5M 20.51M
Depreciation & Amortization
22.54M 26.22M 30.08M 31.23M 30.71M 30.16M 28.75M 26.44M 24.5M 21.93M 19.13M 15.38M 13.13M 9.33M 6.29M 4.4M 1.68M 1.15M 815K 579K 462K 376K
Stock-Based Compensation
29.35M 20.78M 13.58M 29.23M 27.98M 46.02M 61.5M 45.85M 54.26M 36.21M 20.74M 39.42M 78.98M 78.98M 78.98M 65.11M 8.67M 10.53M 10.53M 5.77M 1.97M 131K
Other Working Capital
-39.34M -46.37M -50.4M -20.52M -25.09M -21.46M 8.54M 4.12M 38.24M 26.37M 303K -19.87M -15.84M 3.01M 14.36M 31.47M 44.91M 27.21M 29.46M 18.71M 1.02M 1.4M
Other Non-Cash Items
130.96M 181.71M 186.11M 391.44M 422.04M 438.6M 421.43M 193.53M 145.95M 121.5M 143.22M 167.4M 133.79M 250.98M 229.4M 181.42M 209.86M 58.99M 25.19M 26.18M -3.19M -1.6M
Deferred Income Tax
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Change in Working Capital
-42.18M -80.25M -73.27M -51.71M -57.19M -39.96M -14.02M -23.99M 12.08M -5.36M -20.89M -43.28M -54.3M -44.7M -41.94M -13.32M 12.76M 10.48M 20.67M 7.71M -11.13M -14.53M
Operating Cash Flow
264.73M 247.38M 238.62M 190.89M 116.73M 68.68M 51.96M 38.85M 62.09M 50.96M 9.58M -11.49M -39.87M -60.85M -40M -25.87M 14.91M 37.6M 39.07M 31.03M 6.46M 4.75M
Capital Expenditures
-12.95M -13.3M -13.9M -20.29M -21.29M -21.87M -23.24M -18.4M -19.22M -19.81M -20.19M -19.7M -31.25M -26.42M -22.41M -23.37M -7.4M -7.25M -5.74M -947.5K -631K -864K
Cash Acquisitions
-318K -318K -318K -9.14M -9.11M -9.11M -9.11M 751K 720K 5.89M 16.01M 15.29M 13.24M 29.05M 27.47M 35.47M 37.5M 16.53M 7.98M -42.34M -84.63M -126.95M
Purchase of Investments
-773.76M -721.31M -632.18M -516.28M -559.61M -514.25M -693.94M -668.66M -701.29M -706.08M -566.17M -530.07M -474.73M -406.33M -359.33M -220.87M -96.99M -13.79M -226.55M -308.94M -363.01M -400.76M
Sales Maturities Of Investments
587.96M 489.87M 352.22M 316.06M 295.9M 262.35M 242.33M 142.43M 156.48M 184.73M 172.06M 158.46M 154.17M 112.02M 118.37M 94.98M 42.36M 19.13M -13.2M -6.92M 14.5M 21.76M
Other Investing Acitivies
-77.3M -37.68M 477K -21.34M -5.34M -5.47M -5.63M -125K -125K n/a 1.61M 1.61M 1.61M 1.61M n/a 53.61M 53.61M -41.32M -41.32M -148.16M -201.4M -114.07M
Investing Cash Flow
-292.37M -298.74M -309.71M -245.5M -293.95M -282.85M -484.09M -544M -563.44M -535.27M -396.68M -374.4M -336.95M -290.06M -235.9M -113.79M -24.53M -80.75M -332.87M -434.93M -489.98M -402.43M
Debt Repayment
151.56M 232.86M 161.1M 101.9M 96.31M 80.9M 294.07M 341.37M 386.02M 430.53M 401.59M 398.27M 322.77M 279.14M 150.45M 147.47M 158M 91.24M 37.91M n/a n/a n/a
Common Stock Repurchased
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Dividend Paid
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Financial Acitivies
-69.39M -40.11M -38.42M 27.25M 42.09M 43.87M 40.79M -69.57M -73.55M -151.76M -233.87M -170.28M -117.32M -92.47M -34.37M -52.61M -58.44M 119.09M 272.57M 315.33M 303.18M 211.34M
Financial Cash Flow
85.92M 197.62M 129.6M 135.69M 148.91M 134.17M 436.69M 399.52M 437.45M 478.93M 273.08M 307.46M 281.13M 480.8M 408.4M 387.18M 371.02M 188.15M 457.16M 462.02M 470.72M 378.88M
Net Cash Flow
62.39M 139.91M 46.63M 68.52M -41.09M -85.13M 3.98M -117M -77.31M -20.53M -128.44M -82.68M -98.42M 311.75M 331.92M 446.94M 560.83M 135.87M 136.76M 56.14M -39.15M 5.56M
Free Cash Flow
251.78M 234.08M 224.72M 170.59M 95.45M 46.81M 28.72M 20.45M 42.88M 31.15M -10.61M -31.19M -71.12M -87.27M -62.41M -49.24M 7.51M 30.35M 33.34M 30.08M 5.83M 3.89M
Adj. Free Cash Flow
222.43M 213.3M 211.14M 141.37M 67.47M 788K -32.77M -25.4M -11.38M -5.06M -31.35M -70.61M -150.1M -166.25M -141.39M -114.36M -1.16M 19.82M 22.81M 24.31M 3.86M 3.75M
Maintenance CapEx
-6.63M -3.18M -207.74K -3.78M -3.78M -3.78M -3.57M -1.46M -4.96M -7.73M -11.59M -11.5M -19.93M -17.16M -13.3M -15.17M -3.24M -3.24M -3.24M -315.5K -631K -864K
Growth CapEx
-6.33M -10.13M -13.69M -16.51M -17.51M -18.09M -19.66M -16.93M -14.26M -12.08M -8.6M -8.19M -11.32M -9.26M -9.11M -8.2M -4.15M -4.45M -3.38M -1.52M -885K -442.5K
Owner Earnings
258.11M 244.2M 238.41M 187.11M 112.95M 64.9M 48.39M 37.39M 57.13M 43.23M -2.01M -23M -59.8M -78.01M -53.3M -41.04M 11.66M 39.11M 46.57M 41.45M 16.57M 9.86M

© 2026 bestshares.com. All rights reserved.