GPN
Global Payments Inc
Price:  
78.85 
USD
Volume:  
2,735,158.00
United States | IT Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GPN Intrinsic Value

56.50 %
Upside

What is the intrinsic value of GPN?

As of 2025-05-03, the Intrinsic Value of Global Payments Inc (GPN) is 123.41 USD. This GPN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 78.85 USD, the upside of Global Payments Inc is 56.50%.

The range of the Intrinsic Value is 76.95 - 232.31 USD

Is GPN undervalued or overvalued?

Based on its market price of 78.85 USD and our intrinsic valuation, Global Payments Inc (GPN) is undervalued by 56.50%.

78.85 USD
Stock Price
123.41 USD
Intrinsic Value
Intrinsic Value Details

GPN Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 76.95 - 232.31 123.41 56.5%
DCF (Growth 10y) 102.93 - 273.41 154.35 95.8%
DCF (EBITDA 5y) 49.24 - 67.38 59.41 -24.7%
DCF (EBITDA 10y) 77.50 - 108.07 93.15 18.1%
Fair Value 159.93 - 159.93 159.93 102.83%
P/E 84.44 - 126.41 89.78 13.9%
EV/EBITDA 48.72 - 105.86 82.17 4.2%
EPV 83.18 - 135.92 109.55 38.9%
DDM - Stable 40.26 - 98.33 69.30 -12.1%
DDM - Multi 49.50 - 95.09 65.22 -17.3%

GPN Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 19,356.10
Beta 0.91
Outstanding shares (mil) 245.48
Enterprise Value (mil) 33,561.50
Market risk premium 4.60%
Cost of Equity 10.49%
Cost of Debt 4.80%
WACC 7.35%