US · PAGS
PagSeguro Digital Ltd.
- Sector
- Technology · Software - Infrastructure
- Headquarters
- São Paulo, SP 01451-001
- Website
- pagseguro.uol.com.br
Price · as of 2024-12-31
$9.87
Market cap 3.19B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $5.10 | -48.33% |
| Intrinsic Value(DCF) | $6.55 | -33.64% |
| Graham-Dodd Method(GD) | $14.60 | +47.92% |
| Graham Formula(GF) | $30.20 | +205.98% |
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 |
|---|---|---|---|---|---|
| 2010 | |||||
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | $0.40 | $2.30 | |||
| 2016 | $0.70 | $5.70 | |||
| 2017 | $34.21 | $22.08 | $44,839.01 | $1.40 | $35.50 |
| 2018 | $26.30 | $23.25 | $1,026.22 | $6.50 | $35.70 |
| 2019 | $26.69 | $23.45 | $467.03 | $5.00 | $34.30 |
| 2020 | $50.21 | $36.06 | $103.53 | $4.70 | $19.80 |
| 2021 | $12.24 | $20.70 | $431.52 | $4.30 | $39.50 |
| 2022 | $8.03 | $17.98 | $593.15 | $10.90 | $45.80 |
| 2023 | $12.74 | $20.84 | $70.21 | $12.30 | $10.90 |
| 2024 | $7.29 | $27.08 | $9.93 | $14.60 | $30.20 |
AI valuation
Our deep-learning model estimates PagSeguro Digital Ltd.'s (PAGS) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $5.10
- Current price
- $9.87
- AI upside
- -48.33%
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
$6.55
-33.64% upside
Graham-Dodd
$14.60
+47.92% upside
Graham Formula
$30.20
+205.98% 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 |
| PAGS | PagSeguro Digital Ltd. | $9.87 | 3.19B | +174% | -34% | +48% | +206% | 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 |
| 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 |
| EEFT | Euronet Worldwide, Inc. | $69.55 | 2.92B | +71% | -26% | -10% | +39% | 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 |
| 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 |
| RUM | Rumble Inc. | $5.41 | 2.35B | +408% | -38% | — | — | -5.05 | -27.10 | 17.91 | -4.89 | -2.71 | -16.59 | -45.02% | -137.04% | -354.35% | -358.99% | 185.07% | -137.82% | -0.03 | — | 0.63 | 0.57 | 0.34 | 18621.00% | 1794.00% | -1656.00% | -5.24% | -0.40 | 127.59% | 0.00% | 0.00% | 0.11% | -12.21 | -17.82 | 16.74 | -1.71 |
| 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 PagSeguro Digital Ltd.
PagSeguro Digital Ltd., together with its subsidiaries, provides financial technology solutions and services for consumers, individual entrepreneurs, micro-merchants, and small and medium-sized companies in Brazil and internationally. The company's products and services include PagSeguro Ecosystem, a digital ecosystem that operates as a closed loop where its clients are able to address their primary day to day financial needs, including receiving and spending funds, and managing and growing their businesses; PagBank digital account, which offers banking services through the PagBank mobile app, as well as centralizes various cash-in options, functionalities, services, and cash-out options in a single ecosystem; and PlugPag, a tool for medium-sized and larger merchants that enables them to connect their point of sale (POS) device directly to their enterprise resource planning software or sales automation system through Bluetooth. It also offers cash-in solutions; online and in-person payment tools; and online gaming and cross-border digital services, as well as issues prepaid, credit, and cash cards. In addition, the company provides functionalities, and value-added services and features, such as purchase protection mechanisms, antifraud platform, account and business management tools, and POS app; and operates an online platform that facilitates peer-to-peer lending. Further, it is involved in processing of back-office solutions, including sales reconciliation, and gateway solutions and services, as well as the capture of credit cards with acquirers and sub acquirers. The company was founded in 2006 and is headquartered in São Paulo, Brazil.
- CEO
- Carlos Mauad
- Employees
- 6.75K
- Beta
- 1.37
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($6.55 ÷ $9.87) − 1 = -33.64% (DCF, example).