The Discounted Cash Flow (DCF) valuation of Western Union Co (WU) is 21.04 USD. With the latest stock price at 9.25 USD, the upside of Western Union Co based on DCF is 127.4%.
Based on the latest price of 9.25 USD and our DCF valuation, Western Union Co (WU) is a buy. buying WU stocks now will result in a potential gain of 127.4%.
| Range | Selected | |
| WACC / Discount Rate | 7.1% - 9.2% | 8.2% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 17.10 - 26.97 | 21.04 |
| Upside | 84.9% - 191.6% | 127.4% |