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
분석일: 2026-05-09다음 업데이트: 2026-08-09Methodology v2.4Archetype: Mature compounderNASDAQ · Financials
View archive
주가
$45.37
▲ +54.72 (+120.61%)
공정 가치
$100
$100–$124
등급
적극 매수
confidence 88/100
상승 여력
+120.6%
upside to fair value
안전 마진
$85.08
buy below · 15%
시가총액
$40.0B
P/E fwd 7.8
영어 원본으로 대체KO
번역하는 동안 영어 원본을 표시 중
이 리포트는 아직 번역되지 않았습니다. 번역 대기열이 따라잡으면 몇 분 후에 새로고침하세요.

§1 개요

  • 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 베어 케이스

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.

이 논제가 무너지는 경로

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
모니터링할 조기 경보 신호
지표현재트리거 임계값
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 재무 이력

손익계산서 — 최근 6기
항목T−0T−1T−2T−3CAGR
기간2022-12-312023-12-312024-12-312025-12-31Trend
매출$27.52B$29.77B$31.80B$33.17B+6.4%
매출총이익$13.77B$13.70B$14.66B$15.47B+3.9%
영업이익$4.04B$4.94B$5.76B$6.40B+16.5%
순이익$2.42B$4.25B$4.15B$5.23B+29.3%
EPS (희석)$2.09$3.84$3.99$5.41+37.3%
EBITDA$4.99B$6.83B$6.74B$7.70B+15.6%
R&D$3.25B$2.97B$2.98B$3.10B-1.6%
판관비$4.36B$3.87B$4.15B$4.26B-0.7%

품질 점수

Piotroski F-스코어
9 / 9
0–9 품질 종합
Altman Z-스코어
1.86
파산 위험 (>3 안전)
Beneish M-스코어
-2.54
이익 조작 위험
OCF / 순이익
1.23×
>1은 이익의 질이 높음을 의미
회계 품질 게이트
Pass
섹터 조정 게이트
ROIC
17.6%
투하자본수익률
섹션 3

Numbers analysis

개인 구독자 — §4부터11개 섹션 더

전체 분석 읽기 — 11개 섹션 더.

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

모든 커버 종목에 대한 전체 보고서
24개월 등급 아카이브
관심 목록 브리핑 + 등급 변경 알림
모든 언어로 PDF + DOCX 내보내기
무료 체험 시작
언제든지 취소 가능.
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