Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
PayPay Corp
Bear Case (25th pct.)
-37.7% vs price
Base Case (Median)
-30.7% vs price
Bull Case (75th pct.)
18.9% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $16.96 | 18.9% | High (40%) |
| PE Comparable | $29.22 | 104.9% | Medium (25%) |
| Graham Number | $9.88 | -30.7% | Low (10%) |
| EV/EBITDA | $8.89 | -37.7% | Medium (20%) |
| Earnings Power Value | $1.57 | -89.0% | Medium (50%) |
Based on 5 out of 7 methods, PAYP appears fairly valued at the current price of $14.26. The base case fair value of $9.88 implies 30.7% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.