As of 2024-12-12, the Intrinsic Value of PayPal Holdings Inc (PYPL) is
106.33 USD. This PayPal valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 90.75 USD, the upside of PayPal Holdings Inc is
17.20%.
The range of the Intrinsic Value is 80.46 - 159.52 USD
106.33 USD
Intrinsic Value
PayPal Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
80.46 - 159.52 |
106.33 |
17.2% |
| DCF (Growth 10y) |
111.77 - 211.77 |
144.73 |
59.5% |
| DCF (EBITDA 5y) |
77.22 - 97.94 |
92.97 |
2.4% |
| DCF (EBITDA 10y) |
96.93 - 124.45 |
114.99 |
26.7% |
| Fair Value |
108.82 - 108.82 |
108.82 |
19.91% |
| P/E |
95.76 - 134.10 |
116.85 |
28.8% |
| EV/EBITDA |
72.86 - 114.08 |
97.28 |
7.2% |
| EPV |
44.94 - 59.01 |
51.97 |
-42.7% |
| DDM - Stable |
38.09 - 97.88 |
67.99 |
-25.1% |
| DDM - Multi |
49.20 - 98.05 |
65.50 |
-27.8% |
PayPal Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
90,980.51 |
| Beta |
0.85 |
| Outstanding shares (mil) |
1,002.54 |
| Enterprise Value (mil) |
96,167.51 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.09% |
| Cost of Debt |
4.25% |
| WACC |
7.59% |