PayPal Holdings, Inc.
High uncertainty:The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-2.7% vs price
Base Case (Median)
31.2% vs price
Bull Case (75th pct.)
161.9% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $18.84 | -56.8% | High (40%) |
| PE Comparable | $64.24 | 47.2% | Medium (25%) |
| Growth Trajectory DCF | $264.62 | 506.2% | Medium (20%) |
| Graham Number | $50.33 | 15.3% | High (80%) |
Based on 4 out of 8 methods, PYPL appears fairly valued at the current price of $43.65. The base case fair value of $57.29 implies 31.2% 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.