GPN
Global Payments Inc
Price:  
118.96 
USD
Volume:  
868,688.00
United States | IT Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GPN Intrinsic Value

8.30 %
Upside

As of 2024-12-04, the Intrinsic Value of Global Payments Inc (GPN) is 128.85 USD. This GPN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 118.96 USD, the upside of Global Payments Inc is 8.30%.

The range of the Intrinsic Value is 64.25 - 369.69 USD

118.96 USD
Stock Price
128.85 USD
Intrinsic Value
Intrinsic Value Details

GPN Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 64.25 - 369.69 128.85 8.3%
DCF (Growth 10y) 94.78 - 453.28 171.22 43.9%
DCF (EBITDA 5y) 39.49 - 69.12 49.62 -58.3%
DCF (EBITDA 10y) 70.29 - 120.21 88.98 -25.2%
Fair Value 134.04 - 134.04 134.04 12.68%
P/E 88.47 - 132.65 112.62 -5.3%
EV/EBITDA 53.03 - 137.30 86.40 -27.4%
EPV 50.07 - 104.32 77.19 -35.1%
DDM - Stable 37.51 - 132.70 85.11 -28.5%
DDM - Multi 46.71 - 129.47 68.76 -42.2%

GPN Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 30,274.13
Beta 0.64
Outstanding shares (mil) 254.49
Enterprise Value (mil) 44,888.93
Market risk premium 4.60%
Cost of Equity 10.32%
Cost of Debt 4.80%
WACC 8.03%