As of 2025-05-22, the Intrinsic Value of Shift4 Payments Inc (FOUR) is 115.74 USD. This FOUR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 87.34 USD, the upside of Shift4 Payments Inc is 32.50%.
The range of the Intrinsic Value is 66.17 - 307.61 USD
Based on its market price of 87.34 USD and our intrinsic valuation, Shift4 Payments Inc (FOUR) is undervalued by 32.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 66.17 - 307.61 | 115.74 | 32.5% |
| DCF (Growth 10y) | 170.78 - 718.44 | 283.53 | 224.6% |
| DCF (EBITDA 5y) | 61.16 - 85.06 | 69.85 | -20.0% |
| DCF (EBITDA 10y) | 144.78 - 212.73 | 171.13 | 95.9% |
| Fair Value | 63.67 - 63.67 | 63.67 | -27.10% |
| P/E | 22.59 - 52.72 | 33.30 | -61.9% |
| EV/EBITDA | 9.14 - 24.61 | 16.36 | -81.3% |
| EPV | 26.27 - 47.53 | 36.90 | -57.8% |
| DDM - Stable | 24.40 - 90.64 | 57.52 | -34.1% |
| DDM - Multi | 82.45 - 243.75 | 123.92 | 41.9% |
| Market Cap (mil) | 7,740.07 |
| Beta | 1.92 |
| Outstanding shares (mil) | 88.62 |
| Enterprise Value (mil) | 9,416.27 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.42% |
| Cost of Debt | 5.74% |
| WACC | 7.67% |