investorscraft@gmail.com

Investor's Craft

S&P 500 Health CareS&P 500 EnergyS&P 500 Information Tech.S&P 500 Communic. ServicesS&P 500 Consumer Discret.S&P 500 Consumer StaplesS&P 500 IndustrialsS&P 500 Materials
IntroductionThe concept of valuationRevenue and revenue growthVariable costsFixed costsProduction assets

Intrinsic value of PayPal Holdings, Inc. (PYPL)

Previous Close$78.53
Intrinsic Value$56.02
Upside potential  -29%
Previous Close
$78.53
Intrinsic Value
$56.02
Potential        
-29%

VALUATION INPUT DATA (original, your and others' valuations)

ParameterOrig.Your
Date of valuation (DoV)  
Intrinsic value (IV) at DoV, $/sh  
IV at current val. algorithm, $/sh56.02 56.02

The original valuation is based on fiscal year data as of 2021-12-31 and quarterly data as of 2022-09-30.

Registered users can save their valuation input data

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

NOTE: The bar chart shows historic and forecasted yearly revenue growth rates. Its purpose is to help you in determining what initial revenue rate you want to base your stock valuation on. Please make sure that you are confident in the value you select - for most stocks it is by far the most important parameter in valuation.

Company description

PayPal Holdings, Inc. operates a technology platform that enables digital payments on behalf of merchants and consumers worldwide. It provides payment solutions under the PayPal, PayPal Credit, Braintree, Venmo, Xoom, Zettle, Hyperwallet, Honey, and Paidy names. The company's payments platform allows consumers to send and receive payments in approximately 200 markets and in approximately 100 currencies, withdraw funds to their bank accounts in 56 currencies, and hold balances in their PayPal accounts in 25 currencies. PayPal Holdings, Inc. was founded in 1998 and is headquartered in San Jose, California.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021(a)2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

INCOME STATEMENT

Revenue growth rate, %19.3NaN
Revenue, $25561NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m21299NaN
Operating income, $m4262NaN
EBITDA, $m5527NaN
Interest expense (income), $mNaN
Earnings before tax, $m4099NaN
Tax expense, $m-70NaN
Net income, $m4169NaN

BALANCE SHEET

Cash and short-term investments, $m9500NaN
Total assets, $m75803NaN
Adjusted assets (=assets-cash), $m66303NaN
Average production assets, $m14026NaN
Working capital, $m9545NaN
Total debt, $m9810NaN
Total liabilities, $m54076NaN
Total equity, $m21727NaN
Debt-to-equity ratio0.452NaN
Adjusted equity ratio0.202NaN

CASH FLOW

Net income, $m4169NaN
Depreciation, amort., depletion, $m1265NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m6340NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-903NaN
Free cash flow, $m7243NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m9545
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount