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

Executive Summary Based on exceptional recent execution and accelerating growth metrics, we revise our 12-month price target for PDD Holdings to $165.00, representing approximately 74% upside from the current price of $94.68. Recent Performance Highlights Q3 2024 demonstrated remarkable acceleration across key metrics: Transaction services revenue surged 72% year-over-year, significantly outpacing expectations Operating profit increased 46% to RMB 24.3 billion with expanding margins Net income growth accelerated to 61% year-over-year Cash position strengthened to $44 billion, providing substantial strategic flexibility Key Growth Catalysts International Expansion: Temu's semi-entrusted model showing stronger-than-anticipated margin improvement Geographic footprint expanded to 70+ countries with robust user acquisition metrics Customer acquisition costs decreased 22% quarter-over-quarter Platform Economics: Take rate expanded to 3.8%, demonstrating pricing power Monthly active users exceeded 900 million in Q4 2024 Merchant retention rate stable at 89% despite take rate increases Risk Assessment Near-term Challenges: EU's VLOP designation may require additional compliance investments Potential changes to U.S. de minimis import rules Intensifying competition in cross-border e-commerce Revised Valuation Analysis Given the acceleration in key metrics, we apply a 10x FY2024E EV/EBITDA multiple (up from 8x), still below high-growth internet peers at 12-15x.