Community Contributor
Member since 2026
Views
3 Total number of views
Fair Values Set
0 Total number of fair values set
Comments
0 Total number of comments
Followers
0 Total number of followers

No bio added yet

No link added
US$65
11.3% undervalued intrinsic discount
Fair Value
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.
US$317.41
61.5% undervalued intrinsic discount
Revenue
30% p.a.
Profit Margin
43.67%
Future PE
142.12x
Price in 2031
US$476.6
CN¥78.18
28.6% undervalued intrinsic discount
Revenue
-16.86% p.a.
Profit Margin
32.72%
Future PE
10.12x
Price in 2029
CN¥100.14
Mex$284.97
25.3% undervalued intrinsic discount
Revenue
11.27% p.a.
Profit Margin
26.33%
Future PE
28.74x
Price in 2029
Mex$455.2