Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
151.22 USD152.30 USD161.70 USD
-54.03%
152.30 USDCurrent price is 54% below the base model value.
G
US
GPN.US · GLOBAL PAYMENTS INC
US · US
Latest price70.01 USD
30D+10.9%
Vs. base value-54%
Research summary
GPN.US latest organized financial period shows revenue lacks a complete YoY comparison and net income declined -10.84% YoY. Current price is about 70.01 USD, while the model base case is about 152 USD; the current price sits -54% versus the base case. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue-
Net income1B USD
Free cash flow3B USD
Operating cash flow3B USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:28
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price70.01 USD
Base value152.30 USD
Vs. base-54%
Price date2026/04/29
133.90 USD152.30 USD161.70 USD
-54.03%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
133.90 USD216.63 USD282.27 USD
-67.68%
216.63 USDCurrent price is 67.7% below the base model value.Adjusted reference: 49.87 USD
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth-10.0%
Current price implies roughly -10.0% annualized FCF growth.
-10.0%Current price implies roughly -10.0% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
70.11 USD70.11 USD70.11 USD
-0.14%
70.11 USDCurrent price is close to the base model value.
Updated: 2026/04/29 15:28
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
| Period | Item | Category | After-tax impact | Confidence |
|---|---|---|---|---|
| 2025/12/31 | Business sale gain/loss | Asset sale gain/loss | 250M USD | Medium |
| 2025/12/31 | Discontinued operations | Discontinued operations | 327M USD | High |
| 2024/12/31 | Business sale gain/loss | Asset sale gain/loss | 647M USD | Medium |
| 2024/12/31 | Discontinued operations | Discontinued operations | 535M USD | High |
| 2023/12/31 | Asset impairment | Impairment | -1M USD | Medium |
| 2023/12/31 | Business sale gain/loss | Asset sale gain/loss | -432M USD | Medium |
| 2023/12/31 | Discontinued operations | Discontinued operations | 712M USD | High |
| 2022/12/31 | Asset impairment | Impairment | -12M USD | Medium |
| 2022/12/31 | Business sale gain/loss | Asset sale gain/loss | -629M USD | Medium |
| 2022/12/31 | Discontinued operations | Discontinued operations | 292M USD | High |
| 2021/12/31 | Asset impairment | Impairment | -15M USD | Medium |
| 2025/09/30 | Business sale gain/loss | Asset sale gain/loss | 547M USD | Medium |
| 2025/09/30 | Discontinued operations | Discontinued operations | 478M USD | High |
| 2025/06/30 | Business sale gain/loss | Asset sale gain/loss | 4M USD | Medium |
| 2025/06/30 | Discontinued operations | Discontinued operations | 137M USD | High |
| 2025/03/31 | Business sale gain/loss | Asset sale gain/loss | 6M USD | Medium |
| 2025/03/31 | Discontinued operations | Discontinued operations | 69M USD | High |
| 2024/09/30 | Discontinued operations | Discontinued operations | 207M USD | High |
| 2024/09/30 | Restructuring charges | Restructuring | -238M USD | Medium |
| 2024/06/30 | Discontinued operations | Discontinued operations | 222M USD | High |
| 2024/03/31 | Discontinued operations | Discontinued operations | 73M USD | High |
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 14
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/12/31 | Annual | - | 1B USD | 823M USD | 3B USD | 5.78 | 3.4 |
| 2024/12/31 | Annual | - | 2B USD | 388M USD | 4B USD | 6.16 | 1.52 |
| 2023/12/31 | Annual | - | 986M USD | 708M USD | 2B USD | 3.77 | 2.71 |
| 2022/12/31 | Annual | - | 111M USD | 461M USD | 2B USD | 0.4 | 1.65 |
| 2021/12/31 | Annual | - | 965M USD | 980M USD | 3B USD | 3.29 | 3.34 |
Ad placement