FOUR
Shift4 Payments Inc
Price:  
80.28 
USD
Volume:  
1,361,408.00
United States | IT Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

FOUR Intrinsic Value

-28.60 %
Upside

What is the intrinsic value of FOUR?

As of 2025-04-28, the Intrinsic Value of Shift4 Payments Inc (FOUR) is 57.29 USD. This FOUR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 80.28 USD, the upside of Shift4 Payments Inc is -28.60%.

The range of the Intrinsic Value is 29.28 - 159.47 USD

Is FOUR undervalued or overvalued?

Based on its market price of 80.28 USD and our intrinsic valuation, Shift4 Payments Inc (FOUR) is overvalued by 28.60%.

80.28 USD
Stock Price
57.29 USD
Intrinsic Value
Intrinsic Value Details

FOUR Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 29.28 - 159.47 57.29 -28.6%
DCF (Growth 10y) 67.28 - 309.39 119.54 48.9%
DCF (EBITDA 5y) 40.82 - 68.23 51.90 -35.3%
DCF (EBITDA 10y) 72.60 - 135.95 97.86 21.9%
Fair Value 64.42 - 64.42 64.42 -19.75%
P/E 17.89 - 51.64 29.52 -63.2%
EV/EBITDA 5.62 - 19.61 12.23 -84.8%
EPV 12.97 - 34.50 23.73 -70.4%
DDM - Stable 19.31 - 53.72 36.51 -54.5%
DDM - Multi 54.70 - 122.32 76.06 -5.3%

FOUR Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 7,152.95
Beta 1.99
Outstanding shares (mil) 89.10
Enterprise Value (mil) 8,782.05
Market risk premium 4.60%
Cost of Equity 10.83%
Cost of Debt 9.82%
WACC 10.46%