As of 2025-06-12, the Intrinsic Value of Western Union Co (WU) is 21.04 USD. This WU valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 9.25 USD, the upside of Western Union Co is 127.40%.
The range of the Intrinsic Value is 17.10 - 26.97 USD
Based on its market price of 9.25 USD and our intrinsic valuation, Western Union Co (WU) is undervalued by 127.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 17.10 - 26.97 | 21.04 | 127.4% |
| DCF (Growth 10y) | 19.01 - 28.89 | 22.97 | 148.3% |
| DCF (EBITDA 5y) | 15.37 - 19.68 | 17.51 | 89.3% |
| DCF (EBITDA 10y) | 17.76 - 23.07 | 20.30 | 119.4% |
| Fair Value | 13.84 - 13.84 | 13.84 | 49.64% |
| P/E | 18.02 - 55.53 | 32.85 | 255.2% |
| EV/EBITDA | 18.71 - 23.42 | 21.50 | 132.4% |
| EPV | 21.37 - 29.10 | 25.24 | 172.8% |
| DDM - Stable | 13.86 - 26.06 | 19.96 | 115.8% |
| DDM - Multi | 8.91 - 13.12 | 10.62 | 14.8% |
| Market Cap (mil) | 3,057.40 |
| Beta | 0.17 |
| Outstanding shares (mil) | 330.53 |
| Enterprise Value (mil) | 4,559.70 |
| Market risk premium | 4.60% |
| Cost of Equity | 12.27% |
| Cost of Debt | 4.47% |
| WACC | 8.18% |