US · GPN
Global Payments Inc.
- Sector
- Industrials · Specialty Business Services
- Headquarters
- Atlanta, GA 30326
- Website
- globalpaymentsinc.com
Price · as of 2025-12-31
$72.36
Market cap 18.1B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $111.27 | +53.77% |
| Intrinsic Value(DCF) | $57.79 | -20.14% |
| Graham-Dodd Method(GD) | $38.51 | -46.78% |
| Graham Formula(GF) | — | — |
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 | $8.49 | $27.20 | |||
| 2012 | $7.94 | $30.71 | |||
| 2013 | $7.00 | $21.66 | |||
| 2014 | $5.55 | $26.19 | |||
| 2015 | $4.30 | $33.92 | |||
| 2016 | $0.00 | $25.34 | |||
| 2017 | $111.56 | $94.97 | $72.05 | $2.15 | $76.78 |
| 2018 | $124.07 | $109.69 | $12.36 | $0.00 | $0.00 |
| 2019 | $171.17 | $194.83 | $41.43 | $24.95 | $113.20 |
| 2020 | $205.90 | $177.14 | $9.05 | $9.64 | $111.55 |
| 2021 | $122.24 | $144.37 | $62.57 | $5.97 | $73.52 |
| 2022 | $97.07 | $120.49 | $92.21 | $0.00 | $5.31 |
| 2023 | $126.96 | $153.35 | $18.70 | $0.00 | $58.16 |
| 2024 | $99.58 | $157.59 | $15.65 | $0.21 | $77.38 |
| 2025 | $77.89 | $111.27 | $43.44 | $38.51 | $0.00 |
AI valuation
Our deep-learning model estimates Global Payments Inc.'s (GPN) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $111.27
- Current price
- $72.36
- AI upside
- +53.77%
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
$57.79
-20.14% upside
Graham-Dodd
$38.51
-46.78% upside
Graham Formula
—
— 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 |
| GPN | Global Payments Inc. | $72.36 | 18.1B | +54% | -20% | -47% | — | 12.83 | 0.82 | 2.42 | 9.33 | — | 11.81 | 72.57% | 19.10% | 18.17% | 6.45% | 3.30% | 2.91% | 0.95 | 2.27 | 1.69 | 1.22 | 3.91 | -536.00% | -2375.00% | -2866.00% | 10.92% | 0.36 | 5.59% | 1.28% | 16.40% | 12.18% | 21.84 | 15.77 | 4.17 | 0.89 |
| ACM | Aecom | $97.98 | 12.67B | -43% | -52% | — | -64% | 21.25 | 5.42 | 0.84 | 11.99 | 49.74 | -9.72 | 7.54% | 6.36% | 3.48% | 27.21% | 20.20% | 5.24% | 1.35 | 5.57 | 1.14 | 1.01 | 1.39 | 4271.00% | 21.00% | -324.00% | 5.07% | 0.14 | 17.34% | 0.99% | 21.00% | 3.86% | 14.90 | 22.33 | 0.95 | 2.39 |
| CHRW | C.H. Robinson Worldwide, … | $185.25 | 21.97B | -55% | -60% | — | -100% | 38.35 | 12.20 | 1.39 | 27.00 | 152.61 | 80.64 | 8.37% | 4.90% | 3.62% | 32.91% | 19.48% | 11.34% | 0.88 | 12.60 | 1.53 | 1.46 | 1.65 | 2513.00% | -842.00% | 8397.00% | 3.97% | 0.50 | 26.99% | 1.34% | 51.30% | 3.48% | 30.17 | 26.80 | 1.48 | 9.84 |
| EXPD | Expeditors International … | $145.03 | 19.68B | -37% | -58% | -83% | -49% | 24.36 | 8.40 | 1.79 | 16.94 | 605.72 | 8.42 | 15.31% | 9.51% | 7.35% | 35.47% | 42.06% | 16.83% | 0.44 | — | 1.81 | 1.61 | -0.25 | 402.00% | 442.00% | 3961.00% | 4.82% | 0.49 | 51.32% | 1.05% | 25.50% | 4.42% | 18.52 | 20.45 | 1.76 | 8.80 |
| FTAI | FTAI Aviation Ltd. | $305.80 | 31.37B | -42% | +177% | -91% | -21% | 61.03 | 91.50 | 12.20 | 28.03 | — | 138.98 | 31.08% | 30.70% | 19.98% | 241.16% | 36.96% | 11.91% | 0.00 | 3.11 | 5.28 | 1.28 | -0.28 | -153750.00% | 4324.00% | -7689.00% | -1.02% | -0.78 | -18.06% | 0.00% | 0.00% | 11.86% | 39.33 | -97.44 | 12.08 | 6.26 |
| LII | Lennox International Inc. | $569.94 | 19.99B | -28% | -59% | -90% | -78% | 24.40 | 16.91 | 3.78 | 19.43 | — | 29.53 | 33.02% | 19.55% | 15.13% | 80.05% | 32.19% | 21.34% | 1.77 | 24.83 | 1.60 | 0.51 | 1.82 | -142.00% | -273.00% | -1832.00% | 3.25% | 0.64 | 25.01% | 0.88% | 21.50% | 3.43% | 21.36 | 33.96 | 4.18 | 8.02 |
| PNR | Pentair plc | $99.19 | 16.23B | -16% | -60% | -93% | -59% | 24.63 | 4.16 | 3.86 | 18.69 | 418.67 | -21.69 | 40.48% | 20.53% | 15.66% | 17.59% | 13.87% | 9.82% | 0.42 | 12.36 | 1.61 | 0.81 | 1.63 | 588.00% | 228.00% | 776.00% | 4.63% | 0.85 | 14.05% | 1.02% | 25.10% | 3.11% | 20.57 | 23.64 | 4.22 | 4.34 |
| RBA | RB Global, Inc. | $100.96 | 18.77B | -34% | -8% | — | -61% | 42.59 | 3.07 | 3.97 | 16.76 | 1222.89 | -17.23 | 35.84% | 17.66% | 9.33% | 7.42% | 6.40% | 3.64% | 0.91 | 4.23 | 1.10 | 0.91 | 3.45 | 348.00% | 903.00% | 1171.00% | 3.94% | 0.62 | 7.11% | 1.41% | 60.20% | 1.41% | 28.33 | 31.94 | 5.00 | 2.61 |
| RTO | Rentokil Initial plc | $31.28 | 15.83B | +18% | +271% | — | -76% | 27.45 | 1.99 | 1.55 | 11.76 | — | -2.95 | 13.36% | 10.10% | 5.65% | 7.38% | 5.66% | 2.83% | 0.98 | 2.86 | 0.81 | 0.71 | 3.25 | -2000.00% | 113.00% | -361.00% | 6.02% | 0.26 | 6.89% | 2.72% | 74.60% | 2.72% | 21.20 | 22.96 | 2.14 | 1.91 |
| SNA | Snap-on Incorporated | $385.22 | 20.03B | — | -54% | -85% | -54% | 19.96 | 3.42 | 3.94 | 13.47 | — | 4.46 | 51.73% | 25.75% | 19.72% | — | — | — | 0.22 | 25.43 | 4.79 | 2.73 | -0.20 | — | — | — | 4.95% | 1.18 | — | 2.28% | 45.50% | 3.90% | 15.06 | 19.89 | 3.88 | 7.94 |
| ULS | UL Solutions Inc. | $83.97 | 16.88B | -28% | -57% | -96% | -75% | 57.13 | 14.35 | 6.08 | 25.87 | — | 38.28 | 49.06% | 17.11% | 10.78% | 29.57% | 23.15% | 11.36% | 0.64 | 12.74 | 1.32 | 1.21 | 0.73 | -123.00% | 638.00% | 4042.00% | 2.17% | 0.79 | 23.90% | 0.56% | 32.00% | 1.10% | 36.57 | 47.40 | 6.26 | 8.58 |
About Global Payments Inc.
Global Payments Inc. provides payment technology and software solutions for card, electronic, check, and digital-based payments in the Americas, Europe, and the Asia-Pacific. It operates through three segments: Merchant Solutions, Issuer Solutions, and Business and Consumer Solutions. The Merchant Solutions segment offers authorization services, settlement and funding services, customer support and help-desk functions, chargeback resolution, terminal rental, sales and deployment, payment security services, consolidated billing and statements, and on-line reporting services. This segment also provides an array of enterprise software solutions that streamline business operations of its customers in various vertical markets; and value-added services, such as point-of-sale solutions, and analytic and engagement tools, as well as payroll and human capital management services. The Issuer Solutions segment offers solutions that enable financial institutions and retailers to manage their card portfolios through a platform; and commercial payments and ePayables solutions for businesses and governments. The Business and Consumer Solutions segment provides general-purpose reloadable prepaid debit and payroll cards, demand deposit accounts, and other financial service solutions to the underbanked and other consumers, and businesses under the Netspend brand. It markets its products and services through direct sales force, trade associations, agent and enterprise software providers, referral arrangements with value-added resellers, and independent sales organizations. The company was founded in 1967 and is headquartered in Atlanta, Georgia.
- CEO
- Cameron Bready
- Employees
- 27K
- Beta
- 0.75
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($57.79 ÷ $72.36) − 1 = -20.14% (DCF, example).