Previous Close | $71.36 |
Intrinsic Value | $8.68 |
Upside potential | -88% |
Data is not available at this time.
PayPal Holdings, Inc. operates as a leading digital payments platform, facilitating online transactions for consumers and merchants globally. The company generates revenue primarily through transaction fees, value-added services, and interest on customer balances. Its core offerings include PayPal, Venmo, and Braintree, which serve e-commerce, peer-to-peer payments, and enterprise merchant solutions. PayPal competes in the fintech sector alongside traditional financial institutions and emerging digital wallets, leveraging its extensive network effects and brand recognition to maintain a dominant position in online payments. The company’s platform integrates seamlessly with e-commerce ecosystems, providing secure, scalable, and user-friendly payment solutions. PayPal’s market position is reinforced by its two-sided network, connecting over 400 million active accounts with millions of merchants worldwide. Despite increasing competition from tech giants and fintech disruptors, PayPal remains a trusted intermediary in digital transactions, supported by its robust compliance infrastructure and global reach.
PayPal reported $31.8 billion in revenue for FY 2024, with net income of $4.1 billion, reflecting a diluted EPS of $3.99. Operating cash flow stood at $7.5 billion, demonstrating strong cash generation capabilities. Capital expenditures totaled $683 million, indicating disciplined investment in technology and infrastructure. The company’s revenue model remains highly scalable, driven by transaction volume growth and margin optimization across its diversified payment solutions.
PayPal’s earnings power is underpinned by its high-margin transaction fee structure and efficient capital deployment. The company’s operating cash flow of $7.5 billion highlights its ability to convert revenue into cash effectively. With minimal dividend obligations, PayPal retains flexibility to reinvest in growth initiatives, including product innovation and strategic acquisitions, while maintaining healthy returns on invested capital.
PayPal’s balance sheet reflects $6.6 billion in cash and equivalents against $9.9 billion in total debt, indicating moderate leverage. The company’s liquidity position remains robust, supported by strong operating cash flows. While debt levels are manageable, PayPal’s financial health is further reinforced by its ability to generate consistent free cash flow, providing ample capacity for debt servicing and strategic investments.
PayPal’s growth is driven by increasing digital payment adoption, expansion into new markets, and product enhancements. The company does not currently pay dividends, opting instead to reinvest cash flows into growth opportunities and share repurchases. This strategy aligns with its focus on scaling its platform and maintaining leadership in the competitive fintech landscape.
PayPal’s valuation reflects market expectations for sustained growth in digital payments, tempered by competitive pressures and macroeconomic uncertainties. The company’s P/E ratio and cash flow multiples are benchmarked against peers, with investors weighing its ability to innovate and capture market share against rising competition from tech and financial services incumbents.
PayPal’s strategic advantages include its extensive user base, trusted brand, and integrated payment ecosystem. The outlook remains positive, with growth opportunities in cross-border transactions, small business solutions, and emerging markets. However, execution risks and competitive dynamics will be critical to monitor as the company navigates an evolving payments landscape.
10-K, investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |