Is PSFE undervalued or overvalued?
As of 2025-03-15, the Intrinsic Value of Paysafe Ltd (PSFE) is 23.06 USD. This PSFE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 15.81 USD, the upside of Paysafe Ltd is 45.90%. This means that PSFE is undervalued by 45.90%.
The range of the Intrinsic Value is 9.76 - 63.87 USD
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 9.76 - 63.87 | 23.06 | 45.9% |
| DCF (Growth 10y) | 13.25 - 73.84 | 28.20 | 78.3% |
| DCF (EBITDA 5y) | 7.59 - 22.81 | 13.60 | -14.0% |
| DCF (EBITDA 10y) | 12.00 - 34.18 | 20.54 | 29.9% |
| Fair Value | 1.85 - 1.85 | 1.85 | -88.30% |
| P/E | 2.64 - 9.55 | 5.42 | -65.7% |
| EV/EBITDA | 19.75 - 39.92 | 31.58 | 99.7% |
| EPV | 57.26 - 153.31 | 105.29 | 565.9% |
| DDM - Stable | 2.28 - 5.83 | 4.05 | -74.4% |
| DDM - Multi | 0.90 - 1.97 | 1.25 | -92.1% |
| Market Cap (mil) | 946.86 |
| Beta | 2.18 |
| Outstanding shares (mil) | 59.89 |
| Enterprise Value (mil) | 2,011.83 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.03% |
| Cost of Debt | 10.10% |
| WACC | 6.41% |