Why we don't show a single “fair value” for EEFT
Even the conservative scenario ($267.04) sits far above today's price — trailing cash flows may be cyclically elevated. Off today's cash-flow base, no plausible growth rate bridges to the current price — the market is valuing normalized future cash flows, not the depressed base. The model scenarios below are shown for reference only.
| Scenario | FCF growth (fading to 2.5%) | Discount | Value / share |
|---|---|---|---|
| Conservative | 6.8%/yr | 9.3% | $267.04 |
| Base case | 9.8%/yr | 8.3% | $358.55 |
| Optimistic | 12.8%/yr | 7.3% | $497.29 |
| Third-party model estimate (FMP) | independent reference · retrieved Oct 6, 2026 · assumptions not provided | $352.25 | |
The FMP figure is a third-party point estimate. Its cash-flow forecast, discount rate, terminal growth, and valuation date are not included in the stored response, so TGMCharts presents it only as a reference—not as an intrinsic-value conclusion or price target.
Current Price
$63.96
Market-Implied Growth
N/A
Base-Case Model Value
$358.55
model output — not a price target
Edit the assumptions to see how they change the estimated fair value. Opens seeded with TGM's data-driven base case for EEFT (growth from its own 5-year record, discount from its beta), so the sandbox starts where the scenarios above leave off. Illustrative model — not investment advice.
Base inputs: FCF $582.1M · 0.04B shares · net debt $307.4M
Estimated Fair Value
$358.55
+460.6% vs $63.96
How the estimated fair value shifts with the discount rate (WACC) and terminal growth, holding your 9.8%/yr FCF growth and 10-year horizon fixed. Green = above today's $63.96; red = below. Your current case is outlined.
| WACC ↓ / Terminal → | 1.50% | 2.00% | 2.50% | 3.00% | 3.50% |
|---|---|---|---|---|---|
| 6.3% | $454 | $500 | $559 | $635 | $739 |
| 7.3% | $371 | $401 | $438 | $483 | $539 |
| 8.3% | $313 | $334 | $359 | $388 | $423 |
| 9.3% | $270 | $285 | $303 | $323 | $346 |
| 10.3% | $237 | $248 | $261 | $276 | $293 |
