investorscraft@gmail.com

Intrinsic ValueEuronet Worldwide, Inc. (EEFT)

Previous Close$90.83
Intrinsic Value
Upside potential
Previous Close
$90.83

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

Euronet Worldwide, Inc. operates as a global leader in electronic payments and money transfer services, serving financial institutions, retailers, and consumers across more than 50 countries. The company’s core revenue model is built on transaction-based fees from its three primary segments: Electronic Financial Transactions (EFT), epay, and Money Transfer. EFT provides ATM and POS solutions, epay specializes in prepaid mobile airtime and digital content distribution, while Money Transfer facilitates cross-border remittances through brands like Ria and Xe. Euronet’s diversified portfolio positions it as a key enabler of cashless economies, leveraging its extensive network and proprietary technology to drive efficiency and scalability. The company competes in fragmented markets, differentiating itself through reliability, global reach, and cost-effective solutions. Its strategic focus on digital transformation and fintech partnerships enhances its ability to capture growth in emerging markets and underbanked regions.

Revenue Profitability And Efficiency

Euronet reported revenue of $3.99 billion for FY 2024, with net income of $306 million, reflecting a net margin of approximately 7.7%. Diluted EPS stood at $6.45, demonstrating solid earnings power. Operating cash flow was robust at $732.8 million, supported by efficient working capital management. Capital expenditures of $117.2 million indicate disciplined reinvestment in technology and infrastructure to sustain growth.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its ability to generate high-margin recurring revenue from transaction fees. Euronet’s capital efficiency is evident in its strong operating cash flow conversion, which funds both growth initiatives and debt servicing. Its asset-light model allows for scalable expansion without significant fixed-cost burdens, enhancing return on invested capital.

Balance Sheet And Financial Health

Euronet maintains a solid balance sheet with $1.92 billion in cash and equivalents, providing ample liquidity. Total debt of $2.08 billion is manageable given the company’s cash flow generation. The net debt position is minimal, reflecting prudent financial management. The absence of a dividend suggests a focus on reinvesting cash flows into growth opportunities or debt reduction.

Growth Trends And Dividend Policy

Euronet’s growth is driven by increasing digital payment adoption and expansion in emerging markets. The company does not currently pay a dividend, opting instead to allocate capital toward acquisitions, technology upgrades, and market penetration. This strategy aligns with its focus on long-term value creation through organic and inorganic growth initiatives.

Valuation And Market Expectations

The market values Euronet at a premium relative to peers, reflecting its leadership in electronic payments and consistent execution. Investors likely anticipate sustained growth from digital payment tailwinds and operational leverage. The absence of a dividend may limit appeal to income-focused investors but aligns with growth-oriented shareholder value creation.

Strategic Advantages And Outlook

Euronet’s competitive advantages include its global scale, diversified revenue streams, and technological expertise. The outlook remains positive, supported by secular trends toward cashless transactions and cross-border remittances. Strategic investments in digital infrastructure and partnerships position the company to capitalize on evolving payment ecosystems, though regulatory and currency risks warrant monitoring.

Sources

10-K, investor presentations

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