Euronet Worldwide, Inc.
Bear Case (25th pct.)
63.4% vs price
Base Case (Median)
138.7% vs price
Bull Case (75th pct.)
175.5% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $2875.11 | 3975.3% | High (40%) |
| PE Comparable | $161.48 | 128.9% | Medium (25%) |
| Growth Trajectory DCF | $218.11 | 209.2% | Medium (20%) |
| Graham Number | $69.03 | -2.2% | Low (10%) |
| EV/EBITDA | $170.66 | 141.9% | Medium (20%) |
| EV/FCF | $48.26 | -31.6% | Medium (20%) |
| Earnings Power Value | $168.37 | 138.7% | Medium (50%) |
Based on 7 out of 8 methods, EEFT appears undervalued at the current price of $70.55. The base case fair value of $168.37 implies 138.7% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.