Valuation PayPal Holdings, Inc.

Equities

Market Closed - Nasdaq Other stock markets 04:00:00 2026-02-13 pm EST			5-day change	1st Jan Change
40.29 ^USD	+3.10%		-0.32%	-30.99%

Feb. 12	Sabre, Paypal, and Mindtrip partner to deliver the industry's first end-to-end agentic AI experience for travel	RE
Feb. 12	Sabre, Paypal, and Mindtrip Partner to Deliver the Industry's First End-To-End Agentic Ai Experience for Travel	CI

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	37,094	-	-
Change	-	-63.36%	-18.46%	29.24%	-36.16%	-32.09%	-	-
Enterprise Value (EV) ¹	220,117	83,834	66,804	88,885	56,561	40,438	40,866	41,215
Change	-	-61.91%	-20.31%	33.05%	-36.37%	-28.51%	1.06%	0.86%
P/E ratio	53.6x	34.1x	16x	21.4x	10.8x	7.76x	7.05x	6.27x
PBR	10.1x	3.99x	3.22x	4.3x	2.65x	1.69x	1.49x	1.28x
PEG	-	-0.8x	0.2x	5.48x	0.3x	-1.94x	0.7x	0.5x
Capitalization / Revenue	8.73x	2.95x	2.22x	2.69x	1.65x	1.09x	1.04x	0.99x
EV / Revenue	8.68x	3.05x	2.24x	2.8x	1.71x	1.18x	1.14x	1.1x
EV / EBITDA	30.9x	12.5x	8.88x	13.3x	7.89x	6.06x	5.98x	6.03x
EV / EBIT	34.9x	14.3x	10x	15.2x	8.87x	6.83x	6.77x	6.84x
EV / FCF	40.5x	16.4x	15.8x	13.1x	8.82x	6.66x	6.48x	6.02x
FCF Yield	2.47%	6.09%	6.32%	7.61%	11.3%	15%	15.4%	16.6%
Dividend per Share ²	-	-	-	-	-	0.3434	0.3538	0.4074
Rate of return	-	-	-	-	-	0.85%	0.88%	1.01%
EPS ²	3.52	2.09	3.84	3.99	5.41	5.194	5.714	6.426
Distribution rate	-	-	-	-	-	6.61%	6.19%	6.34%
Net sales ¹	25,371	27,518	29,771	31,797	33,172	34,181	35,835	37,541
EBITDA ¹	7,128	6,716	7,524	6,663	7,166	6,668	6,839	6,840
EBIT ¹	6,304	5,870	6,679	5,838	6,378	5,923	6,038	6,024
Net income ¹	4,169	2,419	4,246	4,147	5,233	4,595	4,670	4,756
Net Debt ¹	-1,451	2,641	595	3,318	1,938	3,345	3,772	4,122
Reference price ²	188.58	71.22	61.41	85.35	58.38	40.29	40.29	40.29
Nbr of stocks (in thousands)	1,174,930	1,140,028	1,078,140	1,002,539	935,652	920,665	-	-
Announcement Date	2/1/22	2/9/23	2/7/24	2/4/25	2/3/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PAYPAL HOLDINGS, INC.	7.76x	1.18x	6.06x	0.85%	37.09B
VISA, INC.	24.86x	13.56x	19.27x	0.86%	599B
FISERV, INC.	9.58x	2.96x	6.37x	-.--%	31.93B
BLOCK, INC.	19.75x	1.15x	8.09x	-.--%	29.83B
CORPAY, INC.	21.16x	6.5x	12.34x	-.--%	23.58B
GLOBAL PAYMENTS INC.	10.37x	3.45x	7.07x	1.49%	19.18B
WISE PLC	23.87x	3.8x	12.38x	-.--%	11.93B
ONE97 COMMUNICATIONS LIMITED	119.3x	7.02x	111.73x	-.--%	7.96B
GPGI, INC.	-18.11x	15.28x	42.04x	-	7.13B
WEX INC.	19.15x	3.24x	7.81x	-.--%	5.41B
Average	23.77x	5.82x	23.32x	0.36%	77.27B
Weighted average by Cap.	23.26x	11.31x	18.13x	0.75%