PYPL · PayPal Holdings, Inc.
$44.292026-07-21Sector: Financial Services; Industry: Financial - Credit Services; Sub-Industry: Transaction & Payment Processing Services
Intrinsic Value Range Comparison · Mulya.ai
Bull
$151
+240.8% vs market
Base · active
$103
+132.3% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($97 · $151) Analysts Range ($34 · $65) 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 | $29.8B | — | 16.9% | 21.8% | $3.9B | −$264MM | $3.7B | 8.9% | — | 24.5% | $16.1B | $4.62 | — |
| 2024.Q4 | $29.8B | 0.0% | 16.9% | 22.2% | $3.9B | −$209MM | $3.7B | 10.8% | — | 22.0% | $19.5B | $4.62 | — |
| 2025.Q1 | $31.8B | 6.8% | 16.7% | 20.6% | $4.2B | −$1.1B | $3.2B | 9.3% | — | 21.2% | $20.5B | $4.51 | — |
| 2025.Q4 | $31.8B | 0.0% | 16.7% | 16.8% | $4.4B | −$953MM | $3.5B | 10.9% | — | 22.0% | $19.8B | $4.51 | — |
| 2026.Q1 | $33.7B | 6.1% | 17.9% | 16.8% | $5.0B | −$1.2B | $3.8B | 9.2% | — | 25.1% | $20.1B | $5.50 | 6.8 |
| italics below = DCF projection · 10yr Rev CAGR: 5% |
| 2027.Q1 | $34.7B | +2.9% | 17.9% | 17.1% | $5.1B | −$1.3B | $3.8B | 9.9% | $3.5B | 24.8% | $21.4B | $5.58 | 7.9 |
| 2028.Q1 | $36.2B | +4.2% | 18.1% | 17.5% | $5.4B | −$1.4B | $4.0B | 9.8% | $3.3B | 24.5% | $22.8B | $5.88 | 7.5 |
| 2029.Q1 | $37.7B | +4.2% | 18.4% | 17.8% | $5.7B | −$1.1B | $4.6B | 9.6% | $3.5B | 24.4% | $23.9B | $6.19 | 7.2 |
| 2030.Q1 | $39.5B | +5.0% | 18.6% | 18.1% | $6.0B | −$1.8B | $4.2B | 9.5% | $2.9B | 24.3% | $25.7B | $6.56 | 6.8 |
| 2031.Q1 | $45.0B | +13.8% | 19.1% | 18.4% | $7.0B | −$5.1B | $1.9B | 9.4% | $1.2B | 24.9% | $30.8B | $7.64 | 5.8 |
|
| Term. Yr+ | $57.3B | 4.1% | 19.1% | 20.0% | $8.8B | −$1.6B | $7.1B | 8.6% | $65.2B | 22.0% | — | — | — |
Active scenario IV: $103 (+132.3% vs market)