As of 2025-06-02, the Intrinsic Value of Global Payments Inc (GPN) is 104.87 USD. This GPN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 75.61 USD, the upside of Global Payments Inc is 38.70%.
The range of the Intrinsic Value is 75.05 - 154.41 USD
Based on its market price of 75.61 USD and our intrinsic valuation, Global Payments Inc (GPN) is undervalued by 38.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 75.05 - 154.41 | 104.87 | 38.7% |
| DCF (Growth 10y) | 104.72 - 199.26 | 140.37 | 85.7% |
| DCF (EBITDA 5y) | 51.71 - 72.95 | 61.93 | -18.1% |
| DCF (EBITDA 10y) | 82.97 - 116.45 | 98.63 | 30.5% |
| Fair Value | 160.20 - 160.20 | 160.20 | 111.88% |
| P/E | 83.99 - 127.78 | 93.83 | 24.1% |
| EV/EBITDA | 58.01 - 120.06 | 90.31 | 19.4% |
| EPV | 87.89 - 137.52 | 112.70 | 49.1% |
| DDM - Stable | 40.36 - 79.41 | 59.89 | -20.8% |
| DDM - Multi | 52.05 - 81.70 | 63.74 | -15.7% |
| Market Cap (mil) | 18,439.77 |
| Beta | 1.03 |
| Outstanding shares (mil) | 243.88 |
| Enterprise Value (mil) | 32,466.57 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.19% |
| Cost of Debt | 4.80% |
| WACC | 7.25% |