WU
Western Union Co
Price:  
12.85 
USD
Volume:  
2,085,918.00
United States | IT Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WU Intrinsic Value

%
Upside

As of 2024-05-26, the Intrinsic Value of Western Union Co (WU) is 24.46 USD. This WU valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12.85 USD, the upside of Western Union Co is %.

The range of the Intrinsic Value is 19.66 - 32.02 USD

12.85 USD
Stock Price
24.46 USD
Intrinsic Value
Intrinsic Value Details

WU Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 19.66 - 32.02 24.46 90.4%
DCF (Growth 10y) 22.01 - 34.76 27.00 110.1%
DCF (EBITDA 5y) 20.64 - 26.98 23.62 83.8%
DCF (EBITDA 10y) 22.72 - 30.73 26.37 105.2%
Fair Value 9.12 - 9.12 9.12 -29.05%
P/E 33.81 - 43.39 35.25 174.3%
EV/EBITDA 23.52 - 30.08 27.13 111.1%
EPV 22.11 - 31.72 26.92 109.5%
DDM - Stable 9.33 - 18.54 13.93 8.4%
DDM - Multi 12.70 - 19.42 15.34 19.4%

WU Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4,347.67
Beta 0.69
Outstanding shares (mil) 338.34
Enterprise Value (mil) 5,781.47
Market risk premium 4.60%
Cost of Equity 11.77%
Cost of Debt 4.53%
WACC 8.89%