Stock Analysis on Net
Stock Analysis on Net

PayPal Holdings Inc. (NASDAQ:PYPL)

$19.99

Paying users zone. Data is hidden behind: .

  • Get 1-month access to PayPal Holdings Inc. for $19.99, or

  • get full access to the entire website for at least 3 months from $49.99.


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Apple Pay Google Pay
Verified by Visa MasterCard SecureCode American Express SafeKey

This is a one-time payment. There is no automatic renewal.

Dividend Discount Model (DDM)

Microsoft Excel LibreOffice Calc

Intrinsic Stock Value (Valuation Summary)

PayPal Holdings Inc., dividends per share (DPS) forecast

US$

Microsoft Excel LibreOffice Calc
Year Value DPSt or Terminal value (TVt) Calculation Present value at
0 DPS01
1 DPS1 = × (1 + )
2 DPS2 = × (1 + )
3 DPS3 = × (1 + )
4 DPS4 = × (1 + )
5 DPS5 = × (1 + )
5 Terminal value (TV5) = × (1 + ) ÷ ()
Intrinsic value of PayPal Holdings Inc.’s common stock (per share)
Current share price

Based on: 10-K (filing date: 2021-02-05).

1 DPS0 = Sum of the last year dividends per share of PayPal Holdings Inc.’s common stock. See details »

Disclaimer!
Valuation is based on standard assumptions. There may exist specific factors relevant to stock value and omitted here. In such a case, the real stock value may differ significantly form the estimated. If you want to use the estimated intrinsic stock value in investment decision making process, do so at your own risk.


Required Rate of Return (r)

Microsoft Excel LibreOffice Calc
Assumptions
Rate of return on LT Treasury Composite1 RF
Expected rate of return on market portfolio2 E(RM)
Systematic risk of PayPal Holdings Inc.’s common stock βPYPL
 
Required rate of return on PayPal Holdings Inc.’s common stock3 rPYPL

1 Unweighted average of bid yields on all outstanding fixed-coupon U.S. Treasury bonds neither due or callable in less than 10 years (risk-free rate of return proxy).

2 See details »

3 rPYPL = RF + βPYPL [E(RM) – RF]
= + []
=


Dividend Growth Rate (g)

Company does not pay dividends.