Skip to content
StockMarketAgent
Direct answer
PYPL trades against a final fair-value range of $76.10-$124.14, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs. Fair value range: low $76.1, high $124, with mid-point at $100.
Stock analysis

PYPL PayPal Holdings Inc. fair value $100–$124

PYPL
By StockMarketAgent.AI team· supervised by
分析日: 2026-05-09次回更新: 2026-08-09Methodology v2.4Archetype: Mature compounderNASDAQ · Financials
View archive
株価
$45.37
▲ +54.72 (+120.61%)
公正価値
$100
$100–$124
評価
強い買い
confidence 88/100
上昇余地
+120.6%
upside to fair value
安全余裕率
$85.08
buy below · 15%
時価総額
$40.0B
P/E fwd 7.8
英語版にフォールバックJA
翻訳中のため英語版を表示しています
このレポートはまだ翻訳されていません。翻訳キューが追いついたら数分後に更新してください。

§1 エグゼクティブサマリー

  • Composite fair value $100 with high case $124.
  • Implied upside of 120.6% to fair value.
  • Moat 6/10 · confidence 88/100 · Mature compounder.
  • Trades below fair value with a meaningful cushion to the midpoint.
Fair value
$100
Margin of safety
+54.7%
Confidence
88/100
Moat
6/10

Educational analysis only — not financial advice. Always do your own due diligence.

$45.37Price
FV $100.09
High $124.14

PYPL trades against a final fair-value range of $76.10-$124.14, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs.

  • Two-sided global network scale with
    Two-sided global network scale with over 400 million active accounts.
  • Deep, legacy merchant integrations via
    Deep, legacy merchant integrations via core checkout and Braintree.
  • Bull thesis
    The market is severely mispricing PayPal with a 7.8x forward P/E, a multiple typical of a credit-risk heavy lender rather than an asset-light transaction network.

§2 ベアケース

A rapid macroeconomic consumption contraction coincides with accelerated Apple Pay market share gains, severely compressing high-margin branded checkout volume. PayPal is forced to slash Braintree pricing to retain key enterprise merchants, collapsing transaction margin dollars. Operating leverageLeverageThe proportion of debt in the company's capital structure. Commonly measured as Debt/EBITDA, Debt/Equity, or Net Debt/EBITDA. turns negative, breaking the $5B free cash flow floor and abruptly terminating the share repurchase thesis.

このテーゼが崩れる経路

Apple Pay iOS Dominance

· High

Apple heavily restricts iOS payment routing or disadvantages third-party wallets, structurally locking PayPal out of mobile web checkout growth.

FV impact
-30%
Trigger
12-24 months

Braintree Commoditization

· Medium

Adyen and Stripe trigger a race to zero on unbranded processing fees, obliterating PayPal's enterprise segment transaction margins permanently.

FV impact
-15%
Trigger
24-36 months

Fastlane SMB Failure

· Medium

Failure to achieve meaningful penetration with the Fastlane product leaves PayPal's core highly profitable SMB segment vulnerable to Shop Pay.

FV impact
-20%
Trigger
12-18 months
監視すべき早期警戒シグナル
指標現在トリガーしきい値
Branded checkout volume growth remains negative year-over-year.MonitorDeterioration versus the report thesis
Overall transaction margin declines below 40% for two consecutive quarters.MonitorDeterioration versus the report thesis
Active account churn accelerates past low-single digits globally.MonitorDeterioration versus the report thesis
Free cash flow drops below $4.0B annualized, threatening the buyback cadence.MonitorDeterioration versus the report thesis
Operating margins breach the 15% absolute floor despite headcount reductions.MonitorDeterioration versus the report thesis

§3 財務履歴

損益計算書 — 直近6期
項目T−0T−1T−2T−3CAGR
期間2022-12-312023-12-312024-12-312025-12-31Trend
売上高$27.52B$29.77B$31.80B$33.17B+6.4%
売上総利益$13.77B$13.70B$14.66B$15.47B+3.9%
営業利益$4.04B$4.94B$5.76B$6.40B+16.5%
純利益$2.42B$4.25B$4.15B$5.23B+29.3%
EPS (希薄化後)$2.09$3.84$3.99$5.41+37.3%
EBITDA$4.99B$6.83B$6.74B$7.70B+15.6%
研究開発$3.25B$2.97B$2.98B$3.10B-1.6%
販管費$4.36B$3.87B$4.15B$4.26B-0.7%

品質スコア

Piotroski F-スコア
9 / 9
0–9 品質コンポジット
Altman Zスコア
1.86
倒産リスク (>3 で安全)
Beneish Mスコア
-2.54
利益操作リスク
OCF / 純利益
1.23×
>1 は利益の質が高いことを示す
会計品質ゲート
Pass
セクター調整後ゲート
ROIC
17.6%
投下資本利益率
セクション 3

Numbers analysis

資本配分

Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.

個人サブスクライバー — §4以降11セクション追加

完全な分析を読む — 11セクション追加。

Competitive moat, industry cycle, peer comparison, intrinsic valuation, sensitivity, scenarios, earnings decision tree, position management, investor perspectives, scorecard, and final recommendation.

カバー対象の全ティッカーの完全なレポート
24か月分の評価アーカイブ
ウォッチリストブリーフィング + 評価変更アラート
任意の言語でのPDF + DOCXエクスポート
無料トライアルを開始
いつでもキャンセル可能。
FAQ

PYPL — frequently asked questions

  1. Based on our latest analysis, PYPL looks meaningfully undervalued. The current price is $45.4 versus a composite fair-value midpoint of $100 (range $76.1–$124), which implies roughly 120.6% upside to the midpoint.
Related coverage

Names readers of PYPL also follow

Same archetype: mature-compounder
Same sector: Financials