As of 2025-06-24, the Intrinsic Value of MoneyGram International Inc (MGI) is 21.57 USD. This MoneyGram valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10.99 USD, the upside of MoneyGram International Inc is 96.30%.
The range of the Intrinsic Value is 12.26 - 56.25 USD
Based on its market price of 10.99 USD and our intrinsic valuation, MoneyGram International Inc (MGI) is undervalued by 96.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 12.26 - 56.25 | 21.57 | 96.3% |
| DCF (Growth 10y) | 15.15 - 61.31 | 24.99 | 127.3% |
| DCF (EBITDA 5y) | 12.79 - 22.10 | 15.50 | 41.0% |
| DCF (EBITDA 10y) | 14.12 - 24.08 | 17.23 | 56.8% |
| Fair Value | 1.74 - 1.74 | 1.74 | -84.13% |
| P/E | 4.42 - 10.32 | 6.75 | -38.6% |
| EV/EBITDA | 7.73 - 33.92 | 15.12 | 37.6% |
| EPV | 25.15 - 35.16 | 30.16 | 174.4% |
| DDM - Stable | 4.00 - 16.27 | 10.14 | -7.8% |
| DDM - Multi | 8.95 - 28.55 | 13.66 | 24.3% |
| Market Cap (mil) | 1,074.11 |
| Beta | 0.12 |
| Outstanding shares (mil) | 97.74 |
| Enterprise Value (mil) | 1,722.21 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.52% |
| Cost of Debt | 8.08% |
| WACC | 6.84% |