investorscraft@gmail.com

Intrinsic ValuePayPal Holdings, Inc. (2PP.DE)

Previous Close44.08
Intrinsic Value
Upside potential
Previous Close
44.08

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

PayPal Holdings, Inc. is a global leader in digital payments, operating a technology platform that facilitates transactions for merchants and consumers across approximately 200 markets. The company offers a diverse suite of payment solutions, including PayPal, Venmo, Braintree, and Xoom, enabling cross-border transactions in 100 currencies and supporting fund withdrawals in 56 currencies. Its ecosystem integrates seamlessly with e-commerce platforms, providing secure, scalable, and user-friendly payment processing. PayPal’s market position is reinforced by its extensive network effects, with over 400 million active accounts, creating a competitive moat in the fintech sector. The company competes with traditional financial institutions and emerging fintech players but maintains an edge through brand recognition, regulatory compliance, and technological innovation. Its acquisition strategy, including purchases like Honey and Paidy, has expanded its value-added services, enhancing customer retention and merchant monetization.

Revenue Profitability And Efficiency

PayPal reported revenue of €31.8 billion in its latest fiscal year, with net income of €4.15 billion, reflecting a robust 13% net margin. The company generated €7.45 billion in operating cash flow, demonstrating strong cash conversion capabilities. Capital expenditures were €683 million, indicating disciplined reinvestment in technology and infrastructure to sustain growth. PayPal’s revenue model benefits from transaction fees, value-added services, and interest on customer balances, ensuring diversified income streams.

Earnings Power And Capital Efficiency

PayPal’s diluted EPS stood at €3.99, supported by efficient capital allocation and scalable operations. The company’s asset-light model allows for high incremental margins, with operating leverage driven by volume growth and pricing power. Its capital efficiency is evident in its ability to monetize its vast user base while maintaining low customer acquisition costs, a key advantage in the competitive payments landscape.

Balance Sheet And Financial Health

PayPal maintains a solid balance sheet with €6.56 billion in cash and equivalents, providing liquidity for strategic initiatives. Total debt of €9.88 billion is manageable given its strong cash flow generation and low leverage ratio. The absence of dividends allows the company to prioritize growth investments and share repurchases, enhancing shareholder value without straining financial flexibility.

Growth Trends And Dividend Policy

PayPal’s growth is driven by increasing digital payment adoption, cross-border transaction volumes, and expansion into adjacent services like buy-now-pay-later (BNPL). The company does not pay dividends, opting instead to reinvest in innovation and M&A. Its share repurchase program underscores confidence in long-term value creation, aligning with its capital allocation strategy.

Valuation And Market Expectations

With a market cap of €59.99 billion and a beta of 1.51, PayPal is priced for growth but carries higher volatility relative to the market. Investors anticipate sustained top-line expansion and margin improvement as the company scales its platform and monetizes new services. Valuation multiples reflect expectations for continued leadership in digital payments.

Strategic Advantages And Outlook

PayPal’s strategic advantages include its ubiquitous brand, network effects, and technological infrastructure. The outlook remains positive, with opportunities in emerging markets, SME services, and crypto integration. Regulatory scrutiny and competition pose risks, but PayPal’s adaptability and innovation pipeline position it well for long-term success.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

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