GPN
Global Payments Inc
Price:  
103.24 
USD
Volume:  
2,751,769.00
United States | IT Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GPN Intrinsic Value

%
Upside

As of 2024-05-24, the Intrinsic Value of Global Payments Inc (GPN) is 160.67 USD. This GPN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 103.24 USD, the upside of Global Payments Inc is %.

The range of the Intrinsic Value is 80.65 - 475.78 USD

103.24 USD
Stock Price
160.67 USD
Intrinsic Value
Intrinsic Value Details

GPN Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 80.65 - 475.78 160.67 55.6%
DCF (Growth 10y) 127.92 - 620.70 228.32 121.2%
DCF (EBITDA 5y) 35.59 - 68.54 48.64 -52.9%
DCF (EBITDA 10y) 75.27 - 126.33 95.95 -7.1%
Fair Value 128.44 - 128.44 128.44 24.41%
P/E 75.17 - 123.41 96.25 -6.8%
EV/EBITDA 36.59 - 149.04 83.93 -18.7%
EPV 56.73 - 97.97 77.35 -25.1%
DDM - Stable 45.66 - 139.61 92.64 -10.3%
DDM - Multi 63.24 - 149.20 88.71 -14.1%

GPN Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 26,334.46
Beta 0.87
Outstanding shares (mil) 255.08
Enterprise Value (mil) 42,407.76
Market risk premium 4.60%
Cost of Equity 9.59%
Cost of Debt 5.04%
WACC 7.54%