Valuation PayPal Holdings, Inc.

Equities

Market Closed - Nasdaq Other stock markets 00:00:00 13/05/2026 +04			Pre-market 16:33:24
45.44 ^USD	+0.82%		45.26	-0.39%

05-13	Paypal files pricing term sheet for three part notes offering of up to $2 billion - SEC filing	RE
05-12	PayPal to waive $30 million in fees to settle DOJ probe of minority business program	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	221,568	81,193	66,209	85,567	54,623	40,083	-	-
Change	-	-63.36%	-18.46%	29.24%	-36.16%	-26.62%	-	-
Enterprise Value (EV) ¹	220,117	83,834	66,804	88,885	56,561	42,359	42,322	42,080
Change	-	-61.91%	-20.31%	33.05%	-36.37%	-25.11%	-0.09%	-0.57%
P/E ratio	53.6x	34.1x	16x	21.4x	10.8x	8.93x	8.11x	7.34x
PBR	10.1x	3.99x	3.22x	4.3x	2.65x	1.93x	1.7x	1.47x
PEG	-	-0.8x	0.2x	5.48x	0.3x	-1.49x	0.8x	0.7x
Capitalization / Revenue	8.73x	2.95x	2.22x	2.69x	1.65x	1.17x	1.12x	1.07x
EV / Revenue	8.68x	3.05x	2.24x	2.8x	1.71x	1.23x	1.18x	1.13x
EV / EBITDA	30.9x	12.5x	8.88x	13.3x	7.89x	6.3x	6.32x	6.21x
EV / EBIT	34.9x	14.3x	10x	15.2x	8.87x	7.16x	7.11x	6.96x
EV / FCF	40.5x	16.4x	15.8x	13.1x	8.82x	7.05x	6.81x	6.51x
FCF Yield	2.47%	6.09%	6.32%	7.61%	11.3%	14.2%	14.7%	15.4%
Dividend per Share ²	-	-	-	-	0.14	0.5572	0.4077	0.4142
Rate of return	-	-	-	-	0.24%	1.23%	0.9%	0.91%
EPS ²	3.52	2.09	3.84	3.99	5.41	5.086	5.605	6.193
Distribution rate	-	-	-	-	2.59%	11%	7.27%	6.69%
Net sales ¹	25,371	27,518	29,771	31,797	33,172	34,329	35,796	37,379
EBITDA ¹	7,128	6,716	7,524	6,663	7,166	6,723	6,697	6,777
EBIT ¹	6,304	5,870	6,679	5,838	6,378	5,918	5,956	6,043
Net income ¹	4,169	2,419	4,246	4,147	5,233	4,528	4,610	4,722
Net Debt ¹	-1,451	2,641	595	3,318	1,938	2,276	2,239	1,997
Reference price ²	188.58	71.22	61.41	85.35	58.38	45.44	45.44	45.44
Nbr of stocks (in thousands)	1,174,930	1,140,028	1,078,140	1,002,539	935,652	882,105	-	-
Announcement Date	01/02/22	09/02/23	07/02/24	04/02/25	03/02/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
PAYPAL HOLDINGS, INC.	8.93x	1.23x	6.3x	1.23%	40.08B
VISA, INC.	25.69x	13.7x	19.48x	0.83%	615B
BLOCK, INC.	30.74x	1.58x	9.22x	-.--%	42.92B
FISERV, INC.	9.46x	2.68x	6.23x	-.--%	29.26B
CORPAY, INC.	15.91x	5.32x	10.06x	-.--%	22.11B
GLOBAL PAYMENTS INC.	-336.32x	2.99x	6.34x	1.49%	18.77B
PAYPAY CORPORATION	17.65x	10.27x	37.09x	-	13.77B
ONE97 COMMUNICATIONS LIMITED	123.7x	7.24x	111.04x	-.--%	7.72B
EDENRED SE	11.28x	2.12x	5.02x	6.51%	5.79B
Average	-10.33x	5.24x	23.42x	1.26%	88.38B
Weighted average by Cap.	16.41x	11.32x	18.29x	0.8%