investorscraft@gmail.com

Intrinsic ValuePagSeguro Digital Ltd. (PAGS)

Previous Close$11.25
Intrinsic Value
Upside potential
Previous Close
$11.25

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

PagSeguro Digital Ltd. operates as a leading fintech platform in Brazil, specializing in digital payments and financial services. The company primarily generates revenue through transaction fees, merchant services, and banking solutions, catering to small and medium-sized businesses (SMBs) and individual consumers. Its ecosystem includes point-of-sale (POS) devices, digital wallets, and prepaid cards, positioning it as a one-stop financial hub in a highly competitive market dominated by traditional banks and emerging fintech players. PagSeguro differentiates itself through seamless integration, competitive pricing, and a strong focus on underserved SMBs, leveraging Brazil's rapid digital payment adoption. The company benefits from its affiliation with Universo Online (UOL), a major internet services provider, which enhances its customer acquisition and technological capabilities. Despite intense competition from rivals like StoneCo and Mercado Pago, PagSeguro maintains a robust market share due to its scalable platform and localized solutions tailored to Brazil's unique regulatory and economic landscape.

Revenue Profitability And Efficiency

PagSeguro reported BRL 18.3 billion in revenue for FY 2024, with net income of BRL 2.1 billion, reflecting a diluted EPS of BRL 6.62. Operating cash flow was negative at BRL -3.4 billion, partly due to significant capital expenditures of BRL -1.1 billion, likely tied to technology investments and market expansion. The company's profitability metrics indicate efficient cost management despite high growth-related spending.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, with a net income margin of approximately 11.5%. Capital efficiency is moderated by heavy reinvestment, as seen in negative operating cash flow, but this aligns with its growth strategy in Brazil's evolving fintech sector. The diluted EPS of BRL 6.62 suggests strong per-share profitability, supporting investor confidence.

Balance Sheet And Financial Health

PagSeguro holds BRL 927.7 million in cash and equivalents against total debt of BRL 4.7 billion, indicating a leveraged but manageable position. The debt level reflects strategic borrowing to fuel expansion, common in high-growth fintech firms. Liquidity appears adequate, though the negative operating cash flow warrants monitoring for sustained financial flexibility.

Growth Trends And Dividend Policy

PagSeguro's growth is driven by Brazil's digital payment boom, with revenue reaching BRL 18.3 billion in FY 2024. The company paid a dividend of BRL 0.14 per share, signaling a commitment to shareholder returns despite its reinvestment focus. Future growth may hinge on capturing more SMB market share and expanding higher-margin services like banking solutions.

Valuation And Market Expectations

The market likely values PagSeguro on its growth trajectory and market position in Brazil's fintech sector. With a net income of BRL 2.1 billion and a scalable platform, investors may focus on long-term profitability potential amid competitive pressures. Valuation multiples should reflect its balance between growth spending and emerging profitability.

Strategic Advantages And Outlook

PagSeguro's strategic advantages include its integrated platform, strong SMB focus, and affiliation with UOL. The outlook remains positive given Brazil's underpenetrated digital payments market, though competition and regulatory risks persist. Success will depend on sustaining innovation, cost control, and leveraging its ecosystem to deepen customer relationships.

Sources

Company filings (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