Valuation models
price $96.84 · as of Nov 2, 2026
DCF · Perpetuity growth · 5yused185.80 – 368.29249.2961% undervaluedDCF · Perpetuity growth · 10y218.77 – 417.72288.4866% undervaluedDCF · EBITDA exit · 5y173.68 – 193.17183.1647% undervaluedDCF · EBITDA exit · 10y208.18 – 249.73227.9758% undervaluedP/E · peers108.68 – 295.39163.6741% undervaluedP/E · own history137.45 – 430.72294.6267% undervaluedPEG—341.1272% undervaluedEV/EBITDA · peers106.57 – 337.36158.4439% undervaluedEV/Revenue · peers59.36 – 449.16140.1031% undervaluedEarnings power value4.15 – 40.6818.18433% overvaluedDividend discount21.76 – 56.2333.39190% overvaluedWall St. consensus target—105.008% belowCost of capital (WACC)—6.47%—
DCF · Perpetuity growth · 5y leads for profitable growth — positive operating income and three years of positive free cash flow. How the headline model is chosen.
Model value · DCF · Perpetuity growth · 5y
249.29
Global Payments closed at $96.84 — undervalued by 61% vs model.
185.80the model's range368.29
DCF · Perpetuity growth · 5y leads for profitable growth — positive operating income and three years of positive free cash flow. From a five-year discounted cash flow.
Other models
18.18 – 341.12
Wall St. target
105.00 8% below
Below model, 1y
26 of 30 days
How it is valued
Valued asProfitable Growth
Revenue declining (~-11% recent)Moderate margins (18% net margin)Highly cyclical earningsStrong FCF yield (8.0%)
Model estimates for research reference only, not investment advice. Every model rests on assumptions that may not match what happens; how each model works is in the manual.