PayPal Holdings, Inc. (PYPL)
Services-Business Services, NEC · Technology · $96.5B
Intrinsic Value (Consensus)
$64.99
Current Price
$108.20
Margin of Safety
-39.9%
39.9% Above Intrinsic Value
Value: $65
Price: $108
Valuation Model Estimates
Current Price: $108.20
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%.
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
Data last updated: 2026-06-12
Source: Yahoo Finance