EEFT
Euronet Worldwide Inc
Price:  
106.55 
USD
Volume:  
265,013.00
United States | IT Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

EEFT Intrinsic Value

36.10 %
Upside

What is the intrinsic value of EEFT?

As of 2025-07-04, the Intrinsic Value of Euronet Worldwide Inc (EEFT) is 144.99 USD. This EEFT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 106.55 USD, the upside of Euronet Worldwide Inc is 36.10%.

The range of the Intrinsic Value is 123.03 - 178.24 USD

Is EEFT undervalued or overvalued?

Based on its market price of 106.55 USD and our intrinsic valuation, Euronet Worldwide Inc (EEFT) is undervalued by 36.10%.

106.55 USD
Stock Price
144.99 USD
Intrinsic Value
Intrinsic Value Details

EEFT Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 123.03 - 178.24 144.99 36.1%
DCF (Growth 10y) 150.79 - 217.25 177.33 66.4%
DCF (EBITDA 5y) 129.71 - 157.59 141.49 32.8%
DCF (EBITDA 10y) 154.28 - 193.91 171.34 60.8%
Fair Value 183.97 - 183.97 183.97 72.66%
P/E 89.34 - 161.63 117.61 10.4%
EV/EBITDA 99.75 - 175.29 128.58 20.7%
EPV 99.91 - 131.17 115.54 8.4%
DDM - Stable 42.48 - 81.72 62.10 -41.7%
DDM - Multi 51.49 - 80.67 63.14 -40.7%

EEFT Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4,607.22
Beta 0.95
Outstanding shares (mil) 43.24
Enterprise Value (mil) 4,714.72
Market risk premium 4.60%
Cost of Equity 10.61%
Cost of Debt 4.47%
WACC 8.25%