PayPal Holdings, Inc. (PYPL)
Services-Business Services, NEC · Technology · $38.9B
Intrinsic Value (Consensus)
$64.99
Current Price
$43.65
Margin of Safety
+48.9%
48.9% Below Intrinsic Value
Value: $65
Price: $44
Valuation Model Estimates
Current Price: $43.65
DCF (Discounted Cash Flow)
$292.51
Graham Number
$52.58
Earnings Power Value
$52.52
Relative Value (P/E)
$108.20
Dividend Discount Model
$46.67
Consensus Value
$64.99
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
A
91
Profitability
25/25
Strength
22/25
Valuation
22/25
Growth
22/25
Financial Health Signals
Strong profitability — ROE of 26% (above 20% is excellent)
Strong earnings growth (20% YoY)
High free cash flow yield (14.3%) — generating lots of cash relative to price
Key Financials
- EPS (TTM)
- $5.41
- EPS (Forward)
- $6.49
- Book Value
- $22.71
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 25.8%
- Debt/Equity
- 54%
- Revenue Growth
- 305.9%
- Earnings Growth
- 20.0%
- Dividend Yield
- 0.1%
- Beta
- 1.00
Similar Stocks (Technology)
AGMHAGM Group Holdings I...
$986.06+300%
AISPAirship AI Holdings,...
$13.52+300%
MSGMMotorsport Games Inc...
$15.60+300%
TASKTaskUs, Inc.
$20.62+284.7%
ENRENERGIZER HOLDINGS, ...
$61.57+202.1%
Data last updated: 2026-06-16
Source: Yahoo Finance