Global Community

Metrics Used in Calculation For CBOE Global Markets, I employed two-stage models for both DCF and DDM analysis given the company's established market position with potential for different growth phases: 1. Two-Stage Discounted Cash Flow (DCF) Model Phase 1 (Years 1-10) : 8% free cash flow growth reflecting CBOE's strong market position and expanding derivatives business Phase 2 (Perpetual) : 3% growth rate aligned with long-term economic growth expectations Projects free cash flows over 10 years plus terminal value using perpetual growth model 2.

The investment seeks to track the investment results of the Dow Jones U.S. Select Aerospace & Defense Index composed of U.S. equities in the aerospace and defense sector. The index measures the performance of the aerospace and defense sector of the U.S. equity market, as defined by SPDJI.

Recent Mr. Cooper and Redfin acquisitions prop up the company to become a mortgage conglomerate. Users will be able to one-stop-shop for homes and mortgages through the Redfin or Rocket Mortgage apps.

1. Continuous Product and Service Expansion DLocal emphasizes continuous investment in developing new products and services.

EXECUTIVE SUMMARY 12-Month Price Target: $142 Current Price: $105.71 Implied Upside: 34.3% Rating: STRONG BUY Risk Assessment: MODERATE INVESTMENT THESIS Global Payments (GPN) presents a compelling investment opportunity at current levels, with three key catalysts driving potential outperformance in 2025: Q4 2024 momentum in Merchant Solutions with strong POS adoption (added ~3,000 new locations) Strategic sale of AdvancedMD for $1.125 billion at attractive multiple with $700M earmarked for shareholder returns Successful integration of EVO Payments enhancing B2B capabilities and geographic reach VALUATION METHODOLOGY Our $142 price target reflects: Forward P/E multiple of 13x (below historical average, reflecting current market dynamics) applied to our 2025 EPS estimate of $10.92 EV/EBITDA multiple of 11x on projected 2025 EBITDA, reflecting recent sector compression DCF analysis using 9.5% WACC (adjusted for higher rate environment) and 3% terminal growth KEY GROWTH DRIVERS Recent Performance Highlights Q3 2024 adjusted net revenue increased 6% to $2.36 billion Adjusted operating margin expanded 40 basis points to 46.1% Added 92 new software partners in Q3, up 60% year-over-year Macro Environment U.S. GDP growth projected at 2.4% for 2025, supporting payment volumes Fed funds rate expected to decrease to 3.88%, reducing funding costs Resilient high-income consumer spending evidenced by recent holiday data RISK FACTORS Near-term margin pressure from technology investments and compensation costs Integration execution risk from recent acquisitions Increasing competition in digital payments space Potential policy changes under new administration FINANCIAL METRICS Key Financial Metrics for Q4 2024E: Revenue Growth: 5-6% Operating Margin: 46.1% EPS Growth: 11-12% Free Cash Flow Conversion: 92% Projected Metrics for 2025E: Revenue Growth: 8-9% Operating Margin: 46.6% EPS Growth: 13-14% Free Cash Flow Conversion: 93% STRATEGIC POSITIONING Recent developments reinforce GPN's leadership in: Integrated payments with strong new partner acquisition B2B payments expansion through EVO integration Software-driven solutions with continued innovation International market penetration RECOMMENDATION RATIONALE Our STRONG BUY recommendation at current price of $105.71 is based on: Current valuation represents significant discount to intrinsic value Strong Q3 2024 execution with improving operating leverage Strategic initiatives creating clearer growth path Robust free cash flow generation supporting shareholder returns

PayPal at it's surface might not seem like fanciest option available; but as you take a deeper dive into the company it has a lot more to offer than just the app we use for transactions and sending money to others. Most of their revenue comes from transactions while they also source some revenue from other added value services like: Payment Gateway Subscriptions Interest and fees from consumer loans and merchant loans Other credit products referrals partnerships One other source that recently has begun to catch traction for them is Venmo; which is quite similar to the normal services of PayPal but has been very popular with younger populations.

Key Takeaways PayPal is the online payments household brand benefiting from the positive trend in the E-commerce industry. Venmo’s sub-brand is a growth driver, which could reach over $2 billion in annual revenue by 2027.

Berkshire has managed to find a balance between a diversified business and an alpha-rich portfolio. The company’s efficiency is reflected in its low risk, which also limits growth.

1. Global Payments Backbone with Scale & Reach Mastercard’s network processes over $8 trillion in annual purchase volume , powered by relationships with banks, merchants, businesses, and governments in more than 200 countries.