Agent Valuation VerdictFinancial Services · Credit Services

PayPal Holdings, Inc. (PYPL) DCF Valuation and Intrinsic Value

Pierce Agent ran an update on October 16, 2026. This Pierce Research report is a public summary, not a recommendation.

Peer Multiples →Launch Agent ↗
Pierce Research reports: 3 of 3 remaining. No monthly plan required.
Probabilistic Valuation Scenarios

PYPL Bull, Base & Bear Case Valuations

Locked scenarios stay blurred until you create an account. No monthly plan required.

Bear Case Floor

Hyperscaler CAPEX pauses, aggressive supply constraints, margin compression to historical lows.

$71.17
+20.3% MoS
Consensus DCF
Base Case

Published Pierce Agent base case. Margin of safety uses (fair value − price) / fair value.

$98.85
+42.6% Margin of Safety
Bull Case Scenario

Next-gen architecture ramps ahead of schedule, sovereign AI expansion, pricing power sustained.

$140.37
+59.6% MoS
Valuation Verdict

Margin of Safety

Undervalued (+42.6%)
OvervaluedFair (0%)Undervalued
Last close$56.70
DCF Fair Value$98.85
DCF ParametersLast close

Fair Value: $98.85 vs Last close $56.70

Pierce Agent's 5-year discounted cash flow model puts PYPL intrinsic value at $98.85. Versus last close the stock is undervalued by 42.6% (margin of safety +42.6%).

WACC (Discount Rate)9.2%
Terminal Growth (g)2.5%
Moat ClassificationNarrow Moat
Financial HealthStrong
DCF Stress Test

Valuation Sensitivity Matrix

Base Price: $56.70
WACC \ Growth2.0% g2.5% g3.0% g
8.2% WACC
$108.48
+91.3%
$115.93
+104.5%
$124.81
+120.1%
9.2% WACC
$93.59
+65.1%
$98.85
+74.3%
Base Case
$104.96
+85.1%
10.2% WACC
$82.34
+45.2%
$86.21
+52.0%
$90.62
+59.8%
Rows: Discount Rate (WACC)Columns: Long-term Terminal Growth (g)

Technical levels below come from the same Pierce Agent run: 50-day and 200-day moving averages, RSI-14, and nearest support/resistance. Use them as context for timing, not as a substitute for the DCF.

Technical Analyst Skill

Key Technical Levels & Momentum

Death Cross (Bearish)
Support 1 (S1)$52.00
Resistance 1 (R1)$62.00
50-Day SMA$55.80
200-Day SMA$60.20
14-Day RSI:48.5Neutral (35-65)
52W Low: $48.00Current: $56.70 (30% of range)52W High: $76.84
Pierce Agent has not published a price chart for this snapshot.
Pierce Agent Fundamental Highlights

Fundamental Health & Moat Assessment

PayPal possesses massive global two-sided consumer and merchant payment networks. Operational turnaround under new leadership focuses on profitable branded checkout, Braintree margin recovery, and Fastlane guest checkout.

Key Bullish Catalysts
  • ✓ Fastlane guest checkout guest conversion driving merchant adoption
  • ✓ Venmo debit card and monetization acceleration
  • ✓ Aggressive capital return via $5B+ annual share buyback programs
Fundamental Risks & Headwinds
  • ⚠ Digital wallet competition from Apple Pay and Google Wallet on mobile devices
  • ⚠ Unbranded processing (Braintree) margin compression from ad-yen and Stripe
  • ⚠ Consumer e-commerce spending deceleration
Pierce Agent draft

Launch Agent on PYPL DCF

No monthly plan required. Claim 25,000 credits and load a draft dcf-valuation prompt for PYPL.

Launch Agent
Next research steps (draft only)
Technical entry levelsRe-run DCF in Pierce Agent
Valuation FAQs

PYPL Valuation FAQs

Based on Pierce Agent's Discounted Cash Flow (DCF) model utilizing a 9.2% WACC and 2.5% terminal growth rate, PYPL's estimated fair value is $98.85 per share.