PayPal Holdings, Inc. — PYPL
| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | Dividend | P/B Ratio |
|---|---|---|---|---|---|---|---|
| $46.21 | $43.24B | 8.5 | 7.9 | 2.4% | 1.7% | $0.56 1.2% | 2.1 |
Latest Headlines
- · MoonPay and PayPal partner to launch a major crypto framework
- · Skill-Based Game Experts Avia to Share Insights on the Rise of Real-Money Mobile Games at GDC Festival of Gaming
- · Amid Stripe Buyout Rumors, Should You Buy, Sell, or Hold PayPal Stock?
- · Paysafe Announces Changes to its Board of Directors
- · PayPal Takeover Interest And Asset Sale Talk Reframe Value Debate
- · PayPal, Rainforest join forces
Revenue & Net Income
| Date | Revenue | Net_Income | EPS | Last_Updated | Revenue_Change | Net_Income_Change | EPS_Change | |
|---|---|---|---|---|---|---|---|---|
| 0 | 2020-12-31 | $21,454M | $4,202M | $3.58 | 2024-02-03 03:17:10 | N/A | N/A | N/A |
| 1 | 2021-12-31 | $25,371M | $4,169M | $3.55 | 2026-02-06 08:41:12 | 18.3% | -0.8% | -0.8% |
| 2 | 2022-12-31 | $27,518M | $2,419M | $2.10 | 2026-02-27 22:04:44 | 8.5% | -42.0% | -40.8% |
| 3 | 2023-12-31 | $29,771M | $4,246M | $3.85 | 2026-02-27 22:04:44 | 8.2% | 75.5% | 83.3% |
| 4 | 2024-12-31 | $31,797M | $4,147M | $4.03 | 2026-02-27 22:04:44 | 6.8% | -2.3% | 4.7% |
| 5 | 2025-12-31 | $33,172M | $5,233M | $5.46 | 2026-02-27 22:04:44 | 4.3% | 26.2% | 35.5% |
| 6 | TTM 2025-12-31 | $33,172M | $5,233M | $5.41 | 2026-02-09 08:49:50 | 0.0% | 0.0% | -0.9% |
EPS
Forecasts
Y/Y % Change
PYPL Year-over-Year Growth
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | Average | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 18.3% | 8.5% | 8.2% | 6.8% | 4.3% | 3.0% | 4.3% | 7.6% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 0 | 11 | 11 | |
| EPS Growth (%) | -0.8% | -42.0% | 75.5% | -2.3% | 26.2% | -4.5% | 9.4% | 8.8% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 0 | 12 | 12 |
Expenses
| Year | Revenue ($) | Cost of Revenue ($) | R&D ($) | Sales & Marketing ($) | G&A ($) | SG&A ($) | Facilities / D&A ($) |
|---|---|---|---|---|---|---|---|
| 2021 | $25.4B | $10.1B | $3.0B | $2.4B | $2.1B | $4.6B | $1.3B |
| 2022 | $27.5B | $12.4B | $3.3B | $2.3B | $2.1B | $4.4B | $1.3B |
| 2023 | $29.8B | $15.0B | $3.0B | $1.8B | $2.1B | $3.9B | $1.1B |
| 2024 | $31.8B | $16.1B | $3.0B | $2.0B | $2.1B | $4.1B | $1.0B |
| 2025 | $33.2B | $16.7B | $3.1B | $2.3B | $2.0B | $4.3B | $963.0M |
| TTM | $33.2B | $16.7B | $3.1B | $2.3B | $2.0B | $4.3B | $963.0M |
| Year | Revenue Change (%) | Cost of Revenue Change (%) | R&D Change (%) | Sales & Marketing Change (%) | G&A Change (%) | SG&A Change (%) | Facilities / D&A Change (%) |
|---|---|---|---|---|---|---|---|
| 2022 | 8.46 | 22.93 | 7.08 | -7.69 | -0.71 | -4.45 | 4.11 |
| 2023 | 8.19 | 20.65 | -8.61 | -19.85 | -1.91 | -11.20 | -18.60 |
| 2024 | 6.81 | 7.42 | 0.20 | 10.61 | 4.27 | 7.24 | -3.73 |
| 2025 | 4.32 | 3.95 | 4.16 | 14.09 | -7.82 | 2.75 | -6.69 |
| TTM | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
No unmapped expenses.
Balance Sheet
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $79,801M |
| 1 | Cash | $8,995M |
| 2 | Total Liabilities | $59,603M |
| 3 | Total Debt | $11,276M |
| 4 | Total Equity | $20,198M |
| 5 | Debt to Equity Ratio | 0.56 |
EPS & Dividend
Valuation
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $46.21 | 4.0% | Nicks Growth: 14% Nick's Expected Margin: 14% FINVIZ Growth: 6% |
Nicks: 26 Finviz: 13 |
Nick's: 3.644 | 1.3 | 8.5 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $5.41 EPS | TTM | $140.81 | 204.7% | $68.37 | 47.9% |
| $5.34 EPS | 2026 | $138.99 | 200.8% | $67.48 | 46.0% |
| $5.84 EPS | 2027 | $152.00 | 228.9% | $73.80 | 59.7% |
Implied Growth
| Average | Median | Std Dev | Current | Percentile | ||||||
|---|---|---|---|---|---|---|---|---|---|---|
| TTM | Forward | TTM | Forward | TTM | Forward | TTM | Forward | TTM | Forward | |
| Timeframe | ||||||||||
| 1 Year | 7.09% | 6.45% | 7.84% | 7.43% | 2.17% | 2.28% | 2.31% | 1.60% | 7.9% | 7.9% |
| 3 Years | 7.09% | 6.45% | 7.84% | 7.43% | 2.17% | 2.28% | 2.31% | 1.60% | 7.9% | 7.9% |
| 5 Years | 7.09% | 6.45% | 7.84% | 7.43% | 2.17% | 2.28% | 2.31% | 1.60% | 7.9% | 7.9% |
| 10 Years | 7.09% | 6.45% | 7.84% | 7.43% | 2.17% | 2.28% | 2.31% | 1.60% | 7.9% | 7.9% |