Western Union Co
NYSE:WU

Watchlist Manager
Western Union Co Logo
Western Union Co
NYSE:WU
Watchlist
Price: 10.71 USD 0.09% Market Closed
Market Cap: 3.6B USD
Have any thoughts about
Western Union Co?
Write Note

Relative Value

The Relative Value of one WU stock under the Base Case scenario is 22.55 USD. Compared to the current market price of 10.71 USD, Western Union Co is Undervalued by 53%.

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
22.55 USD
Undervaluation 53%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
96
vs Industry
69
Median 3Y
1.1
Median 5Y
1.2
Industry
2.4
Forward
0.8
vs History
93
vs Industry
49
Median 3Y
6.5
Median 5Y
7.1
Industry
23.2
Forward
5.9
vs History
65
vs Industry
55
Median 3Y
6.7
Median 5Y
7.9
Industry
17.4
vs History
92
vs Industry
44
Median 3Y
10.7
Median 5Y
12.1
Industry
21.3
vs History
77
vs Industry
9
Median 3Y
9.6
Median 5Y
9.8
Industry
2.9
vs History
96
vs Industry
60
Median 3Y
1.3
Median 5Y
1.5
Industry
2.4
Forward
1.1
vs History
95
vs Industry
56
Median 3Y
3.2
Median 5Y
3.6
Industry
4.9
vs History
93
vs Industry
50
Median 3Y
5.5
Median 5Y
6
Industry
12.9
Forward
4.7
vs History
87
vs Industry
46
Median 3Y
6.7
Median 5Y
7.2
Industry
16.5
Forward
5.7
vs History
66
vs Industry
50
Median 3Y
8.6
Median 5Y
9.9
Industry
16.3
vs History
61
vs Industry
42
Median 3Y
10.2
Median 5Y
11.9
Industry
19
vs History
96
vs Industry
72
Median 3Y
0.9
Median 5Y
1.1
Industry
2.5

Multiples Across Competitors

WU Competitors Multiples
Western Union Co Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Western Union Co
NYSE:WU
3.6B USD 0.9 5.4 5 6.2
US
Visa Inc
NYSE:V
624.6B USD 17.4 32.1 25.1 26.2
US
Mastercard Inc
NYSE:MA
485.8B USD 17.8 39.4 29.2 30.8
US
Automatic Data Processing Inc
NASDAQ:ADP
119.9B USD 6.1 31.1 21.2 23.5
US
Fiserv Inc
NYSE:FI
117.4B USD 5.8 38.3 15.8 24.5
US
PayPal Holdings Inc
NASDAQ:PYPL
87.7B USD 2.8 19.8 12.7 15.1
US
Block Inc
NYSE:SQ
55.3B USD 2.3 48.9 28.1 35.5
US
Paychex Inc
NASDAQ:PAYX
50.2B USD 9.4 29.2 20.9 22.5
NL
Adyen NV
AEX:ADYEN
44.8B EUR 21.9 54.2 43 48.4
US
Fidelity National Information Services Inc
NYSE:FIS
44.2B USD 4.4 31.1 12.4 32
ES
Amadeus IT Group SA
MAD:AMS
29.6B EUR 5 23.4 18.3 18.3
P/E Multiple
Earnings Growth P/E to Growth
US
Western Union Co
NYSE:WU
Average P/E: 32.1
5.4
7%
0.8
US
Visa Inc
NYSE:V
32.1
49%
0.7
US
Mastercard Inc
NYSE:MA
39.4
60%
0.7
US
Automatic Data Processing Inc
NASDAQ:ADP
31.1
29%
1.1
US
F
Fiserv Inc
NYSE:FI
38.3
128%
0.3
US
PayPal Holdings Inc
NASDAQ:PYPL
19.8
31%
0.6
US
Block Inc
NYSE:SQ
48.9
36 192%
0
US
Paychex Inc
NASDAQ:PAYX
29.2
22%
1.3
NL
Adyen NV
AEX:ADYEN
54.2
112%
0.5
US
Fidelity National Information Services Inc
NYSE:FIS
31.1
N/A N/A
ES
Amadeus IT Group SA
MAD:AMS
23.4
47%
0.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Western Union Co
NYSE:WU
Average EV/EBITDA: 21.1
5
4%
1.2
US
Visa Inc
NYSE:V
25.1
37%
0.7
US
Mastercard Inc
NYSE:MA
29.2
48%
0.6
US
Automatic Data Processing Inc
NASDAQ:ADP
21.2
22%
0.9
US
F
Fiserv Inc
NYSE:FI
15.8
42%
0.4
US
PayPal Holdings Inc
NASDAQ:PYPL
12.7
27%
0.5
US
Block Inc
NYSE:SQ
28.1
494%
0.1
US
Paychex Inc
NASDAQ:PAYX
20.9
22%
0.9
NL
Adyen NV
AEX:ADYEN
43
127%
0.3
US
Fidelity National Information Services Inc
NYSE:FIS
12.4
10%
1.3
ES
Amadeus IT Group SA
MAD:AMS
18.3
34%
0.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Western Union Co
NYSE:WU
Average EV/EBIT: 25.7
6.2
6%
1
US
Visa Inc
NYSE:V
26.2
38%
0.7
US
Mastercard Inc
NYSE:MA
30.8
49%
0.6
US
Automatic Data Processing Inc
NASDAQ:ADP
23.5
24%
1
US
F
Fiserv Inc
NYSE:FI
24.5
97%
0.3
US
PayPal Holdings Inc
NASDAQ:PYPL
15.1
32%
0.5
US
Block Inc
NYSE:SQ
35.5
663%
0.1
US
Paychex Inc
NASDAQ:PAYX
22.5
23%
1
NL
Adyen NV
AEX:ADYEN
48.4
133%
0.4
US
Fidelity National Information Services Inc
NYSE:FIS
32
120%
0.3
ES
Amadeus IT Group SA
MAD:AMS
18.3
47%
0.4

See Also

Discover More
Back to Top