Western Union Co
NYSE:WU

Watchlist Manager
Western Union Co Logo
Western Union Co
NYSE:WU
Watchlist
Price: 10.18 USD 0.69% Market Closed
Market Cap: 3.4B USD

Relative Value

The Relative Value of one WU stock under the Base Case scenario is 20.46 USD. Compared to the current market price of 10.18 USD, Western Union Co is Undervalued by 50%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

WU Relative Value
Base Case
20.46 USD
Undervaluation 50%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
96
vs Industry
72
Median 3Y
0.9
Median 5Y
1
Industry
2.2
Forward
0.8
vs History
98
vs Industry
51
Median 3Y
5.4
Median 5Y
6.2
Industry
21.6
Forward
5.6
vs History
14
vs Industry
50
Median 3Y
6.7
Median 5Y
7
Industry
16.3
vs History
92
vs Industry
47
Median 3Y
9.3
Median 5Y
10.3
Industry
20.5
vs History
87
vs Industry
32
Median 3Y
8.4
Median 5Y
8.9
Industry
2.7
vs History
80
vs Industry
60
Median 3Y
1.2
Median 5Y
1.3
Industry
2.2
Forward
1.1
vs History
63
vs Industry
56
Median 3Y
3
Median 5Y
3.2
Industry
4.5
vs History
65
vs Industry
50
Median 3Y
5.2
Median 5Y
5.3
Industry
12.1
Forward
4.8
vs History
60
vs Industry
46
Median 3Y
6.2
Median 5Y
6.5
Industry
15.5
Forward
5.9
vs History
6
vs Industry
38
Median 3Y
8.6
Median 5Y
9.1
Industry
14.7
vs History
6
vs Industry
30
Median 3Y
10.9
Median 5Y
10.9
Industry
17.6
vs History
88
vs Industry
73
Median 3Y
0.8
Median 5Y
0.9
Industry
2.3

Multiples Across Competitors

WU Competitors Multiples
Western Union Co Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Western Union Co
NYSE:WU
3.4B USD 0.8 3.7 5.2 6.4
US
Visa Inc
NYSE:V
656.3B USD 17.8 33.3 25.9 27
US
Mastercard Inc
NYSE:MA
489.4B USD 17.4 38 29 30.6
US
Automatic Data Processing Inc
NASDAQ:ADP
119.9B USD 6 30.5 20.8 23.1
US
Fiserv Inc
NYSE:FI
99.8B USD 4.9 31.9 13.6 20.8
US
PayPal Holdings Inc
NASDAQ:PYPL
64.3B USD 2 15.5 9.3 11
NL
Adyen NV
AEX:ADYEN
46.3B EUR 20.7 50 36.5 40.8
US
Paychex Inc
NASDAQ:PAYX
51.9B USD 9.5 29.9 20.6 22.1
US
Fidelity National Information Services Inc
NYSE:FIS
42.4B USD 4.2 29.2 14.8 29.5
ES
Amadeus IT Group SA
MAD:AMS
30.5B EUR 5 24.4 13.5 19.1
US
Broadridge Financial Solutions Inc
NYSE:BR
27.9B USD 4.2 36.7 22.1 28.7