Western Union CO (WU)
Services-Business Services, NEC · Technology · $2.3B
Intrinsic Value (Consensus)
$21.88
Current Price
$7.26
Margin of Safety
+201.4%
201.4% Below Intrinsic Value
Value: $22
Price: $7
Valuation Model Estimates
Current Price: $7.26
DCF (Discounted Cash Flow)
$20.48
Graham Number
$3.53
Earnings Power Value
$14.76
Relative Value (P/E)
$30.40
Dividend Discount Model
$2.83
Consensus Value
$21.88
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
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
C
63
Profitability
25/25
Strength
12/25
Valuation
22/25
Growth
4/25
Financial Health Signals
Very high debt — Debt/Equity ratio is 2533% (above 200% is risky)
Declining revenue — top line is shrinking
Strong profitability — ROE of 439% (above 20% is excellent)
High free cash flow yield (22.3%) — generating lots of cash relative to price
Key Financials
- EPS (TTM)
- $1.52
- EPS (Forward)
- $1.55
- Book Value
- $0.36
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 438.6%
- Debt/Equity
- 2533%
- Revenue Growth
- -3.7%
- Earnings Growth
- 2.0%
- Dividend Yield
- 0.8%
- 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