As of 2024-12-15, the Intrinsic Value of PagSeguro Digital Ltd (PAGS) is
104.09 USD. This PAGS valuation is based on the model Discounted Cash Flows (Growth Exit 10Y).
With the current market price of 7.05 USD, the upside of PagSeguro Digital Ltd is
1,376.40%.
The range of the Intrinsic Value is 61.03 - 303.82 USD
104.09 USD
Intrinsic Value
PAGS Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(1.73) - 2.50 |
(0.98) |
-113.9% |
| DCF (Growth 10y) |
61.03 - 303.82 |
104.09 |
1376.4% |
| DCF (EBITDA 5y) |
122.45 - 148.51 |
137.32 |
1847.8% |
| DCF (EBITDA 10y) |
152.20 - 203.58 |
178.89 |
2437.4% |
| Fair Value |
15.53 - 15.53 |
15.53 |
120.23% |
| P/E |
14.42 - 24.22 |
19.45 |
175.9% |
| EV/EBITDA |
53.16 - 103.03 |
79.70 |
1030.5% |
| EPV |
13.59 - 19.31 |
16.45 |
133.3% |
| DDM - Stable |
13.02 - 76.21 |
44.61 |
532.8% |
| DDM - Multi |
35.01 - 159.85 |
57.50 |
715.5% |
PAGS Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,226.88 |
| Beta |
1.68 |
| Outstanding shares (mil) |
315.87 |
| Enterprise Value (mil) |
2,695.02 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.44% |
| Cost of Debt |
5.00% |
| WACC |
7.36% |