US · EEFT
Euronet Worldwide, Inc.
- Sector
- Technology · Software - Infrastructure
- Headquarters
- Leawood, KS 66211-2672
- Website
- euronetworldwide.com
Price · as of 2025-12-31
$74.01
Market cap 2.92B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $118.70 | +60.38% |
| Intrinsic Value(DCF) | $51.29 | -30.7% |
| Graham-Dodd Method(GD) | $62.69 | -15.3% |
| Graham Formula(GF) | $96.35 | +30.18% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $18.06 | $39.90 | $7.52 | $4.10 | $14.21 |
| 2012 | $24.53 | $42.30 | $5.16 | $2.73 | $6.76 |
| 2013 | $36.29 | $54.45 | $4.95 | $11.16 | $32.22 |
| 2014 | $53.18 | $66.69 | $11.63 | $11.92 | $47.52 |
| 2015 | $70.75 | $80.03 | $65.70 | $11.76 | $26.08 |
| 2016 | $82.66 | $96.09 | $445.12 | $20.05 | $59.01 |
| 2017 | $88.29 | $120.52 | $323.10 | $23.02 | $64.09 |
| 2018 | $135.55 | $154.52 | $313.25 | $30.99 | $86.01 |
| 2019 | $106.05 | $134.90 | $243.87 | $48.07 | $104.89 |
| 2020 | $157.98 | $135.45 | $17.37 | $14.49 | $0.08 |
| 2021 | $113.37 | $127.49 | $17.31 | $18.40 | $37.42 |
| 2022 | $101.17 | $105.39 | $22.27 | $31.32 | $91.16 |
| 2023 | $111.57 | $118.00 | $154.23 | $37.15 | $100.98 |
| 2024 | $101.97 | $100.69 | $93.54 | $42.31 | $108.87 |
| 2025 | $71.68 | $118.70 | $54.21 | $62.69 | $96.35 |
AI valuation
Our deep-learning model estimates Euronet Worldwide, Inc.'s (EEFT) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $118.70
- Current price
- $74.01
- AI upside
- +60.38%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$51.29
-30.7% upside
Graham-Dodd
$62.69
-15.3% upside
Graham Formula
$96.35
+30.18% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| EEFT | Euronet Worldwide, Inc. | $74.01 | 2.92B | +60% | -31% | -15% | +30% | 10.60 | 2.48 | 0.77 | 5.76 | 220.62 | 172.72 | 83.20% | 12.48% | 7.29% | 24.26% | 22.58% | 5.02% | 1.72 | 6.27 | 1.11 | 0.53 | 0.85 | 481.00% | 638.00% | -2945.00% | 13.23% | 0.15 | 26.51% | 0.00% | 0.00% | 0.00% | 7.26 | 8.86 | 0.91 | 1.38 |
| AVPT | AvePoint, Inc. | $10.78 | 2.33B | +503% | +316% | -72% | -47% | 62.12 | 4.56 | 5.20 | 36.63 | — | 5.09 | 74.06% | 7.87% | 8.37% | 9.39% | 2414.32% | 5.37% | 0.02 | — | 2.28 | 2.21 | -10.09 | -19375.00% | 2693.00% | -498.00% | 3.74% | 0.31 | 6875.18% | 0.00% | 0.00% | 11.31% | 51.78 | 20.97 | 4.08 | 4.52 |
| BB | BlackBerry Limited | $3.39 | 2B | +861% | -47% | — | -20% | -28.53 | 3.15 | 4.21 | 36.40 | — | 11.45 | 73.83% | 0.15% | -14.77% | -10.59% | 0.05% | -5.87% | 0.33 | 0.13 | 1.72 | 1.63 | -0.47 | -4091.00% | -2953.00% | -12623.00% | 0.28% | 0.05 | 0.91% | 0.00% | 0.00% | 4.65% | 2693.38 | 336.67 | 4.03 | 0.59 |
| BLKB | Blackbaud, Inc. | $48.54 | 2.32B | +89% | -59% | — | -71% | 20.30 | 27.45 | 2.07 | 9.42 | — | -1.89 | 58.59% | 16.91% | 10.19% | 101.27% | 20.44% | 4.71% | 13.16 | 2.62 | 0.79 | 0.71 | 1.26 | -14232.00% | -235.00% | -1065.00% | 11.04% | 0.22 | 31.66% | 0.00% | 0.00% | 38.50% | 14.12 | 10.45 | 2.39 | 1.23 |
| BRZE | Braze, Inc. | $18.99 | 1.94B | +88% | +485% | — | — | -28.51 | 6.25 | 5.00 | -22.67 | — | 6.69 | 69.13% | -20.59% | -17.48% | -22.64% | -227.27% | -12.37% | 0.18 | — | 1.98 | 1.90 | -0.04 | -2273.00% | 2578.00% | -46154.00% | 0.79% | 0.11 | 43.62% | 0.00% | 0.00% | 0.61% | -20.80 | 108.35 | 4.28 | 4.21 |
| EVTC | EVERTEC, Inc. | $28.31 | 1.81B | +57,090% | +13,069% | — | +42% | 0.01 | 0.00 | 1.92 | 2574.15 | 0.04 | 0.00 | 36.55% | 20.01% | 15.20% | 40.47% | 0.02% | 12.88% | 1.56 | 2.73 | 2.07 | 1.65 | 2568.48 | 2775.00% | 1021.00% | 13216457.00% | 12696.30% | 0.80 | 29.77% | 714.83% | 8.80% | 4590.33% | 4354.62 | 3.58 | 871.28 | 0.16 |
| ODD | Oddity Tech Ltd. | $11.77 | 669.94M | +705% | +2,387% | +32% | +433% | 6.33 | 1.77 | 0.87 | 2.54 | 75.02 | 2.43 | 72.69% | 14.67% | 13.67% | 32.63% | 84.71% | 14.05% | 0.10 | — | 5.24 | 3.75 | -2.79 | 843.00% | 2516.00% | -3554.00% | 11.94% | 0.76 | 73.10% | 0.00% | 0.00% | 47.62% | 2.76 | 3.92 | 0.41 | 2.52 |
| PAGS | PagSeguro Digital Ltd. | $10.61 | 3.19B | +155% | -38% | +38% | +185% | 5.23 | 0.85 | 0.68 | 6.85 | 17.56 | 1.06 | 47.95% | 32.50% | 11.54% | 17.05% | 13.71% | 3.72% | 2.77 | 1.59 | 1.51 | 1.40 | 5.27 | 2980.00% | 1692.00% | -38522.00% | -46.05% | -0.08 | -14.84% | 0.00% | 0.00% | 6.30% | 8.67 | -9.01 | 2.82 | 1.20 |
| SPSC | SPS Commerce, Inc. | $56.51 | 2.13B | +37% | +30% | -58% | +10% | 23.71 | 2.27 | 2.94 | 11.37 | 115.14 | 10.23 | 64.23% | 15.74% | 12.42% | 10.21% | 12.23% | 8.48% | 0.01 | — | 1.74 | 1.42 | -0.78 | 2059.00% | 1783.00% | 1086.00% | 6.88% | 1.16 | 20.88% | 0.00% | 0.00% | 5.16% | 17.51 | 13.60 | 2.76 | 8.38 |
| WRD | WeRide Inc. | $6.99 | 2.01B | +28% | +6,517% | — | -70% | -12.79 | 4.56 | 89.15 | -10.70 | -53.34 | 4.60 | 30.66% | -605.09% | -696.92% | -125.40% | 63.42% | -37.82% | 0.02 | -780.14 | 13.43 | 12.92 | 1.71 | 2398.00% | -1013.00% | 3268.00% | -2.11% | -1.09 | 19.71% | 0.00% | 0.00% | 7.82% | -11.79 | -37.94 | 71.34 | 29.36 |
| YOU | Clear Secure, Inc. | $48.64 | 4.67B | +10% | +77% | — | +28% | 18.79 | 25.80 | 5.09 | 16.14 | — | 40.83 | 85.81% | 20.70% | 27.09% | 129.75% | -45.91% | 19.53% | 0.00 | — | 1.01 | 0.92 | -0.36 | -2821.00% | 1691.00% | 2096.00% | 7.48% | 0.49 | -84.48% | 2.00% | 37.70% | 7.82% | 20.83 | 11.32 | 4.31 | 3.80 |
About Euronet Worldwide, Inc.
Euronet Worldwide, Inc. provides payment and transaction processing and distribution solutions to financial institutions, agents, retailers, merchants, content providers, and individual consumers worldwide. The company's Electronic Fund Transfer Processing segment provides electronic payment solutions, including automated teller machine (ATM) cash withdrawal and deposit services, ATM network participation, outsourced ATM and point-of-sale (POS) management solutions, credit and debit card outsourcing, card issuing, and merchant acquiring services. It also offers ATM and POS currency conversion, ATM surcharge, advertising, customer relationship management, mobile top-up, bill payment, fraud management, foreign remittance and cardless payout, banknote recycling, and tax-refund services; and integrated electronic financial transaction software solutions, as well as delivers non-cash products. This segment operates a network of 42,713 ATMs and approximately 438,000 POS terminals. Its epay segment distributes and processed prepaid mobile airtime and other electronic payment products; and provides payment processing services for various prepaid products, cards, and services, as well as vouchers and physical gift fulfillment, and gift card distribution and processing services. This segment operates a network of approximately 775,000 POS terminals. The company's Money Transfer segment offers consumer-to-consumer and account-to-account money transfer, customers bill payment, check cashing, foreign currency exchange, mobile top-up, and cash management and foreign currency risk management services, as well as payment alternatives, such as money orders and prepaid debit cards. This segment operates a network of approximately 510,000 money transfer locations. The company was formerly known as Euronet Services, Inc. and changed its name to Euronet Worldwide, Inc. in August 2001. Euronet Worldwide, Inc. was founded in 1994 and is headquartered in Leawood, Kansas.
- CEO
- Michael J. Brown
- Employees
- 10.6K
- Beta
- 0.79
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($51.29 ÷ $74.01) − 1 = -30.7% (DCF, example).