Community Investing Ideas

Global Weekly Picks

US$65
FV
12.7% 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.
4.9k
users have viewed this narrative
9users have liked this narrative
2users have commented on this narrative
55users have followed this narrative
M logo
Macy's

Macys value

Bull Macy’s owns significant real estate that can be sold to provide liquidity, pay down debt, and finance new investments. The firm intends to raise about $600 million-$750 million from real estate sales over the next three years.Read more

View narrative
US$24.43
1.3% undervalued intrinsic discount
Fair Value
Revenue
5.57% p.a.
Profit Margin
5.6%
Future PE
7.5x
Price in 2035
US$57.84
US$268.71
25.1% undervalued intrinsic discount
Fair Value
Revenue
3% p.a.
Profit Margin
4%
Future PE
20x
Price in 2028
US$320.04
US$216.56
63.7% overvalued intrinsic discount
Revenue
10% p.a.
Profit Margin
30%
Future PE
21x
Price in 2029
US$314.8
US$523.13
55.0% undervalued intrinsic discount
Fair Value
Revenue
8.58% p.a.
Profit Margin
25.85%
Future PE
34.09x
Price in 2030
US$701.74
US$15.42
91.0% undervalued intrinsic discount
Fair Value
Revenue
16% p.a.
Profit Margin
19.59%
Future PE
26.23x
Price in 2029
US$22.17
CA$35
28.2% overvalued intrinsic discount
Fair Value
Revenue
N/A
Profit Margin
27.42%
Future PE
14.47x
Price in 2031
CA$0