GPN · Global Payments Inc.
$69.802026-07-21Sector: Financial Services; Industry: Financial - Credit Services; Sub-Industry: Transaction & Payment Processing Services
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$69
-1.5% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($-47 · $95) Analysts Range ($65 · $111) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2024.Q1 | $9.7B | — | 22.9% | 16.1% | $1.9B | $644MM | $2.5B | 7.8% | — | 4.9% | $38.3B | $4.11 | — |
| 2024.Q4 | $9.7B | 0.0% | 22.9% | 15.6% | $1.9B | $1.9B | $3.7B | 7.7% | — | 5.0% | $36.6B | $4.11 | — |
| 2025.Q1 | $10.1B | 4.7% | 22.6% | 17.5% | $1.9B | $1.8B | $3.7B | 8.1% | — | 5.2% | $36.3B | $6.54 | — |
| 2025.Q4 | $10.1B | 0.0% | 22.6% | 22.8% | $1.8B | −$18MM | $1.7B | 7.3% | — | 4.9% | $36.4B | $6.54 | — |
| 2026.Q1 | $8.8B | -12.6% | 16.2% | 29.2% | $1.0B | $1.1B | $2.1B | 8.3% | — | 2.6% | $41.5B | $-2.94 | 11.7 |
| italics below = DCF projection · 10yr Rev CAGR: 9.2% |
| 2027.Q1 | $12.7B | +43.3% | 15.9% | 28.3% | $1.4B | −$362MM | $1.1B | 9.1% | $987MM | 3.5% | $41.9B | $5.99 | 11.7 |
| 2028.Q1 | $13.4B | +5.6% | 14.3% | 27.4% | $1.4B | −$99MM | $1.3B | 9.0% | $1.1B | 3.3% | $42.0B | $5.77 | 12.1 |
| 2029.Q1 | $14.0B | +4.9% | 12.6% | 26.5% | $1.3B | −$177MM | $1.1B | 9.0% | $863MM | 3.1% | $42.1B | $5.40 | 12.9 |
| 2030.Q1 | $14.8B | +5.9% | 21.0% | 25.5% | $2.3B | $0MM | $2.3B | 8.9% | $1.6B | 5.5% | $42.1B | $9.67 | 7.2 |
| 2031.Q1 | $16.1B | +8.4% | 21.0% | 24.6% | $2.5B | $0MM | $2.5B | 8.9% | $1.7B | 6.0% | $42.1B | $10.60 | 6.6 |
|
| Term. Yr+ | $22.2B | 4.1% | 22.3% | 20.0% | $4.0B | −$1.9B | $2.1B | 8.6% | $19.7B | 8.6% | — | — | — |
Active scenario IV: $69 (-1.5% vs market)