
Western Union Co
NYSE:WU

Intrinsic Value
The intrinsic value of one
WU
stock under the Base Case scenario is
22.44
USD.
Compared to the current market price of 9.81 USD,
Western Union Co
is
Undervalued by 56%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Western Union Co
Fundamental Analysis


Revenue & Expenses Breakdown
Western Union Co
Balance Sheet Decomposition
Western Union Co
Current Assets | 1.5B |
Cash & Short-Term Investments | 1.5B |
Non-Current Assets | 6.9B |
PP&E | 84.2m |
Intangibles | 2.4B |
Other Non-Current Assets | 4.4B |
Free Cash Flow Analysis
Western Union Co
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Western Union Co
Revenue
|
4.2B
USD
|
Cost of Revenue
|
-2.6B
USD
|
Gross Profit
|
1.6B
USD
|
Operating Expenses
|
-842.2m
USD
|
Operating Income
|
767.2m
USD
|
Other Expenses
|
167m
USD
|
Net Income
|
934.2m
USD
|
WU Profitability Score
Profitability Due Diligence
Western Union Co's profitability score is 64/100. The higher the profitability score, the more profitable the company is.

Score
Western Union Co's profitability score is 64/100. The higher the profitability score, the more profitable the company is.
WU Solvency Score
Solvency Due Diligence
Western Union Co's solvency score is 38/100. The higher the solvency score, the more solvent the company is.

Score
Western Union Co's solvency score is 38/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
WU Price Targets Summary
Western Union Co
According to Wall Street analysts, the average 1-year price target for
WU
is 11.85 USD
with a low forecast of 9.09 USD and a high forecast of 15.75 USD.
Dividends
Current shareholder yield for WU is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
WU
stock under the Base Case scenario is
22.44
USD.
Compared to the current market price of 9.81 USD,
Western Union Co
is
Undervalued by 56%.