As of 2025-01-16, the Intrinsic Value of Western Union Co (WU) is
23.38 USD. This WU valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 10.52 USD, the upside of Western Union Co is
122.20%.
The range of the Intrinsic Value is 18.74 - 30.62 USD
23.38 USD
Intrinsic Value
WU Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
18.74 - 30.62 |
23.38 |
122.2% |
| DCF (Growth 10y) |
20.66 - 32.51 |
25.31 |
140.6% |
| DCF (EBITDA 5y) |
17.04 - 23.57 |
19.80 |
88.2% |
| DCF (EBITDA 10y) |
19.49 - 27.00 |
22.68 |
115.6% |
| Fair Value |
10.00 - 10.00 |
10.00 |
-4.96% |
| P/E |
20.91 - 45.03 |
32.14 |
205.5% |
| EV/EBITDA |
18.28 - 28.63 |
23.63 |
124.6% |
| EPV |
23.01 - 32.65 |
27.83 |
164.5% |
| DDM - Stable |
10.03 - 19.82 |
14.92 |
41.9% |
| DDM - Multi |
11.54 - 17.60 |
13.93 |
32.4% |
WU Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,553.66 |
| Beta |
0.40 |
| Outstanding shares (mil) |
337.80 |
| Enterprise Value (mil) |
5,042.76 |
| Market risk premium |
4.60% |
| Cost of Equity |
12.02% |
| Cost of Debt |
4.47% |
| WACC |
8.59% |