Valuation PayPal Holdings, Inc. Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 03:03:41 2026-10-28 EDT			5-day change	1st Jan Change
4.980 ^EUR	-1.39%		-4.23%	-4.23%

10-28	PayPal Likely to Remain in Investment Phase in Fiscal 2027, Operating Leverage Seen in Fiscal 2028, RBC Says	MT
10-28	UBS Adjusts PayPal Price Target to $60 From $61, Maintains Neutral Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	221,568	81,193	66,209	85,567	54,623	46,957	-	-
Change	-	-63.36%	-18.46%	29.24%	-36.16%	-14.03%	-	-
Enterprise Value (EV) ¹	220,117	83,834	66,804	88,885	56,561	49,920	49,715	49,738
Change	-	-61.91%	-20.31%	33.05%	-36.37%	-11.74%	-0.41%	0.05%
P/E	53.6x	34.1x	16x	21.4x	10.8x	11.1x	9.91x	9.13x
PBR	10.1x	3.99x	3.22x	4.3x	2.65x	2.42x	2.11x	1.81x
PEG	-	-0.8x	0.2x	5.48x	0.3x	-1.77x	0.8x	1.07x
Capitalization / Revenue	8.73x	2.95x	2.22x	2.69x	1.65x	1.36x	1.3x	1.25x
EV / Revenue	8.68x	3.05x	2.24x	2.8x	1.71x	1.44x	1.38x	1.32x
EV / EBITDA	30.9x	12.5x	8.88x	13.3x	7.89x	7.16x	7.4x	7.33x
EV / EBIT	34.9x	14.3x	10x	15.2x	8.87x	8.21x	8.37x	8.36x
EV / FCF	40.5x	16.4x	15.8x	13.1x	8.82x	8.03x	8.06x	7.81x
FCF Yield	2.47%	6.09%	6.32%	7.61%	11.3%	12.5%	12.4%	12.8%
Dividend per Share ²	-	-	-	-	0.14	0.5618	0.5971	0.6427
Rate of return	-	-	-	-	0.24%	0.99%	1.06%	1.14%
EPS ²	3.52	2.09	3.84	3.99	5.41	5.071	5.705	6.191
Distribution rate	-	-	-	-	2.59%	11.1%	10.5%	10.4%
Net sales ¹	25,371	27,518	29,771	31,797	33,172	34,547	36,001	37,711
EBITDA ¹	7,128	6,716	7,524	6,663	7,166	6,972	6,716	6,790
EBIT ¹	6,304	5,870	6,679	5,838	6,378	6,078	5,942	5,948
Net income ¹	4,169	2,419	4,246	4,147	5,233	4,447	4,616	4,654
Net Debt ¹	-1,451	2,641	595	3,318	1,938	2,963	2,758	2,780
Reference price ²	188.58	71.22	61.41	85.35	58.38	56.53	56.53	56.53
Nbr of stocks (in thousands)	1,174,930	1,140,028	1,078,140	1,002,539	935,652	830,658	-	-
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.($)
VISA, INC.	32.07x	16.33x	23.21x	0.67%	738B
CINTAS CORPORATION	38.97x	7.09x	25.15x	0.92%	85.29B
UNITED RENTALS, INC.	24.02x	4.8x	10.46x	0.68%	71.95B
PAYPAL HOLDINGS, INC.	11.08x	1.45x	7.21x	1%	46.95B
BLOCK, INC.	44.16x	1.68x	9.39x	-.--%	45.26B
NEBIUS GROUP	-80.67x	18.05x	43.78x	-.--%	46.73B
SUNBELT RENTALS HOLDINGS, INC.	20.89x	3.52x	8.39x	1.51%	33.54B
CORPAY, INC.	19.9x	6.09x	11.67x	-.--%	26.07B
FISERV, INC.	9.96x	2.6x	6.29x	-.--%	25.21B
Average	13.38x	6.84x	16.17x	0.53%	124.29B
Weighted average by Cap.	25.86x	12.80x	21.07x	0.64%