Hungarian Investing Ideas

Global Weekly Picks

US$65
FV
27.1% undervalued intrinsic discount
exit-earnings model with explicit share-count reduction (the standard revenue/margin/PE approach understates PayPal because it ignores the buyback, which is central to this thesis) 1. Revenue FY2030: ~$37.5B (from ~$32B today, ~3.5% CAGR – stabilization only, no reacceleration) 2. Net margin: 15.5% → net income ~$5.8B (cost program partially offsets mix shift) 3. Share count FY2030: ~700M (from ~890M today) Assumes ~5.5% net annual share reduction – deliberately BELOW the current ~9%/yr run-rate. Feasibility check: retiring ~190M shares over 4.5 years costs roughly $3B/yr even at rising prices, well within ~$6.8B annual free cash flow. 4. EPS FY2030: $5.8B / 700M ≈ $8.30 5. Exit multiple: 12x earnings → ~$100 per share in FY2030 (low end of a normal profitable-financial multiple; no premium, zero value assigned to agentic commerce optionality) 6. Discount back 4.5 years at 10% p.a. → fair value today ≈ $65 Every input is conservative on purpose. Kill-switch: if Branded Checkout growth turns negative again, the network is eroding and the thesis is void regardless of this math. Sensitivity: at a 16x exit multiple and the current ~9%/yr buyback pace, the same framework yields ~$85–90. I deliberately anchor on the conservative case.
665
users have viewed this narrative
5users have liked this narrative
1users have commented on this narrative
39users have followed this narrative
Ft44.61k
0.6% undervalued intrinsic discount
Revenue
7.37% p.a.
Profit Margin
38.69%
Future PE
11.69x
Price in 2029
Ft64.88k
Ft52.5k
15.5% undervalued intrinsic discount
Revenue
9.88% p.a.
Profit Margin
41.03%
Future PE
12.14x
Price in 2029
Ft76.54k
Ft3.6k
17.2% overvalued intrinsic discount
Revenue
-6.62% p.a.
Profit Margin
4.19%
Future PE
15.97x
Price in 2029
Ft5.08k
Ft9.44k
27.3% overvalued intrinsic discount
Revenue
5.26% p.a.
Profit Margin
28.81%
Future PE
7.79x
Price in 2029
Ft13.2k
Ft15.1k
20.4% undervalued intrinsic discount
Revenue
8.39% p.a.
Profit Margin
28.07%
Future PE
11.71x
Price in 2029
Ft21.11k
Ft34.05k
30.2% overvalued intrinsic discount
Revenue
3.97% p.a.
Profit Margin
35.32%
Future PE
11.62x
Price in 2029
Ft49.7k