As of 2024-12-12, the Intrinsic Value of Global Payments Inc (GPN) is
129.49 USD. This GPN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 117.07 USD, the upside of Global Payments Inc is
10.60%.
The range of the Intrinsic Value is 64.35 - 375.31 USD
129.49 USD
Intrinsic Value
GPN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
64.35 - 375.31 |
129.49 |
10.6% |
| DCF (Growth 10y) |
94.92 - 460.06 |
172.02 |
46.9% |
| DCF (EBITDA 5y) |
39.51 - 67.36 |
49.19 |
-58.0% |
| DCF (EBITDA 10y) |
70.34 - 118.48 |
88.64 |
-24.3% |
| Fair Value |
134.04 - 134.04 |
134.04 |
14.50% |
| P/E |
85.37 - 129.75 |
109.19 |
-6.7% |
| EV/EBITDA |
50.37 - 133.42 |
84.91 |
-27.5% |
| EPV |
50.14 - 104.95 |
77.54 |
-33.8% |
| DDM - Stable |
37.44 - 133.54 |
85.49 |
-27.0% |
| DDM - Multi |
46.62 - 130.33 |
68.79 |
-41.2% |
GPN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
29,793.15 |
| Beta |
0.63 |
| Outstanding shares (mil) |
254.49 |
| Enterprise Value (mil) |
44,407.94 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.32% |
| Cost of Debt |
4.80% |
| WACC |
8.02% |