GPN · Global Payments Inc.
$64.052026-05-17Sector: Industrials; Industry: Specialty Business Services; Sub-Industry: Transaction & Payment Processing Services
Intrinsic Value Range Comparison · Mulya.ai
Bull
$170
+166.0% vs market
Base · active
$131
+104.3% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($-26 · $170) Analysts Range ($80 · $109) 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 |
|---|
| 2021.Q4 | $8.5B | — | 20.6% | 14.6% | $1.5B | −$781MM | $718MM | 5.9% | — | 4.2% | $35.7B | $4.02 | — |
| 2022.Q4 | $9.0B | 5.3% | 22.0% | 45.0% | $1.1B | $213MM | $1.3B | 6.1% | — | 3.1% | $34.6B | $0.46 | — |
| 2023.Q4 | $9.7B | 7.6% | 22.9% | 16.9% | $1.8B | −$3.3B | −$1.5B | 7.0% | — | 5.0% | $38.3B | $4.11 | — |
| 2024.Q4 | $10.1B | 4.7% | 22.6% | 15.6% | $1.9B | $1.9B | $3.8B | 7.7% | — | 5.2% | $36.6B | $6.54 | — |
| 2025.Q4 | $8.3B | -18.1% | 23.5% | 22.8% | $1.5B | −$18MM | $1.5B | 7.3% | — | 4.1% | $36.4B | $5.83 | 7.9 |
| italics below = DCF projection · 10yr Rev CAGR: 9.6% |
| 2026.Q4 | $12.5B | +51.1% | 15.9% | 22.5% | $1.5B | −$300MM | $1.2B | 8.5% | $1.1B | 4.2% | $36.7B | $6.40 | 10.0 |
| 2027.Q4 | $13.2B | +5.8% | 18.1% | 22.2% | $1.9B | −$77MM | $1.8B | 8.5% | $1.5B | 5.1% | $36.7B | $7.74 | 8.3 |
| 2028.Q4 | $14.1B | +6.6% | 12.9% | 21.9% | $1.4B | −$181MM | $1.2B | 8.5% | $972MM | 3.9% | $36.9B | $5.92 | 10.8 |
| 2029.Q4 | $15.0B | +6.3% | 30.0% | 21.6% | $3.5B | $0MM | $3.5B | 8.5% | $2.5B | 9.5% | $36.9B | $14.67 | 4.4 |
| 2030.Q4 | $16.3B | +9.0% | 30.0% | 21.4% | $3.9B | $0MM | $3.9B | 8.5% | $2.6B | 10.4% | $36.9B | $16.04 | 4.0 |
|
| Term. Yr+ | $21.5B | 4.1% | 22.3% | 20.0% | $3.8B | −$1.2B | $2.6B | 8.6% | $25.9B | 13.1% | — | — | — |
Active scenario IV: $131 (+104.3% vs market)