Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
72.37 USD67.64 USD84.81 USD
-26.26%
67.64 USDCurrent price is 26.3% below the base model value.
P
Financial ServicesCredit ServicesUnited States
PYPL.US · PayPal Holdings, Inc.
NMS · US · USD
Latest price49.88 USD
30D-11.52%
Vs. base value-17.5%
Research summary
PYPL.US latest organized financial period shows revenue grew +4.32% YoY and net income grew +26.19% YoY. Current price is about 49.88 USD, while the model base case is about 60.49 USD; the current price sits -17.5% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue33B USD
Net income5B USD
Free cash flow6B USD
Operating cash flow6B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:22
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price49.88 USD
Base value60.49 USD
Vs. base-17.5%
Price date2026/04/28
62.13 USD60.49 USD69.23 USD
-17.54%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
62.13 USD60.49 USD69.23 USD
-17.54%
60.49 USDCurrent price is 17.5% below the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth-6.1%
Current price implies roughly -6.1% annualized FCF growth.
-6.1%Current price implies roughly -6.1% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
49.66 USD49.66 USD49.66 USD
+0.44%
49.66 USDCurrent price is close to the base model value.
Updated: 2026/04/29 07:22
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 10
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | 33B USD | 5B USD | 6B USD | 5.41 |
| 2024/12/30 | Annual | 32B USD | 4B USD | 7B USD | 3.99 |
| 2023/12/30 | Annual | 30B USD | 4B USD | 4B USD | 3.84 |
| 2022/12/30 | Annual | 28B USD | 2B USD | 5B USD | 2.09 |
| 2021/12/30 | Annual | 25B USD | 4B USD | 5B USD | 3.52 |
Ad placement