GPN
Global Payments Inc
Price:  
82.98 
USD
Volume:  
8,022,299.00
United States | IT Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GPN Intrinsic Value

49.90 %
Upside

What is the intrinsic value of GPN?

As of 2025-05-16, the Intrinsic Value of Global Payments Inc (GPN) is 124.42 USD. This GPN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 82.98 USD, the upside of Global Payments Inc is 49.90%.

The range of the Intrinsic Value is 79.06 - 226.08 USD

Is GPN undervalued or overvalued?

Based on its market price of 82.98 USD and our intrinsic valuation, Global Payments Inc (GPN) is undervalued by 49.90%.

82.98 USD
Stock Price
124.42 USD
Intrinsic Value
Intrinsic Value Details

GPN Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 79.06 - 226.08 124.42 49.9%
DCF (Growth 10y) 107.34 - 269.73 157.85 90.2%
DCF (EBITDA 5y) 52.54 - 73.05 61.55 -25.8%
DCF (EBITDA 10y) 82.82 - 115.46 97.29 17.2%
Fair Value 159.16 - 159.16 159.16 91.80%
P/E 86.87 - 127.71 94.17 13.5%
EV/EBITDA 59.78 - 121.55 91.78 10.6%
EPV 85.22 - 133.12 109.17 31.6%
DDM - Stable 41.97 - 98.77 70.37 -15.2%
DDM - Multi 53.52 - 97.99 69.24 -16.6%

GPN Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 20,369.93
Beta 1.00
Outstanding shares (mil) 245.48
Enterprise Value (mil) 34,396.73
Market risk premium 4.60%
Cost of Equity 10.21%
Cost of Debt 4.80%
WACC 7.37%