/
DCF Valuation
Base-case fair value
$-0.14
Intrinsic $-0.19 · 25% MOS
Current price: $67.81
Base-case summary
Our base-case DCF for Global Payments Inc (GPN) projects 10 years of free cash flow growth at 2.0% for years 1–5 and 1.0% for years 6–10, anchored to a default 8% growth assumption, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $1.1B in trailing free cash flow, this produces an intrinsic value of $-0.19 per share. A 25% safety margin gives a fair value of $-0.14, suggesting the stock is currently 100% overvalued against the $67.81 market price.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$1.1B
Cash & equivalents
$5.9B
Total debt
$24.3B
Shares outstanding
273M