Intrinsic value of Euronet Worldwide - EEFT

Previous Close

$84.44

  Intrinsic Value

premium content

  Rating & Target

premium content

  Value-price divergence*

premium content

Previous close

$84.44

 
Intrinsic value

$145.07

 
Up/down potential

+72%

 
Rating

str. buy

 
Value-price divergence* premium content

Premium access subscription - $499/yr

please register and log in before paying

*Intrinsic value change (in %) minus stock price change (in %) in the past 12 months.

We calculate the intrinsic value of EEFT stock by summing up the current values of future distributable cash flows generated by the company and dividing the sum by the number of outstanding shares. As such, the intrinsic value calculation depends entirely on projections. The more accurate your projections of the company's performance are - the more reliable is the intrinsic value calculation result. Please make sure to check the stock valuation input data below and adjust it if necessary. The quality of the output (intrinsic valuation result) is only as good as the quality of the input. See also DISCLAIMERS.

STOCK VALUATION INPUT DATA

Revenue (in 2016), $M
Initial revenue growth rate, %
Terminal revenue growth rate, %
Revenue decline factor
Initial discount rate, %
Discount rate multiplier
Variable cost ratio, %
Fixed operating expenses, $M
Interest rate on debt, %
Effective corporate tax rate, %
Production assets / Revenue, %
Life of production assets, yrs
Working capital / Revenue, %
Revenue / Adjusted assets
Adjusted equity ratio
Cash flow adjustment, % of Revenue
Book value of equity, $M
Shares outstanding, mln
Market capitalization, $bln 4.5

 

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year
2016(a)
   2017
   2018
   2019
   2020
   2021
   2022
   2023
   2024
   2025
   2026
   2027
   2028
   2029
   2030
   2031
   2032
   2033
   2034
   2035
   2036
   2037
   2038
   2039
   2040
   2041
   2042
   2043
   2044
   2045
   2046

INCOME STATEMENT

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revenue growth rate, %
  10.55
  8.00
  7.70
  7.43
  7.19
  6.97
  6.77
  6.59
  6.43
  6.29
  6.16
  6.05
  5.94
  5.85
  5.76
  5.69
  5.62
  5.56
  5.50
  5.45
  5.41
  5.36
  5.33
  5.30
  5.27
  5.24
  5.22
  5.19
  5.17
  5.16
  5.14
Revenue, $m
  1,959
  2,116
  2,279
  2,448
  2,624
  2,807
  2,997
  3,194
  3,400
  3,614
  3,837
  4,068
  4,310
  4,562
  4,825
  5,100
  5,386
  5,685
  5,998
  6,325
  6,667
  7,024
  7,399
  7,790
  8,201
  8,630
  9,080
  9,552
  10,046
  10,564
  11,108
Variable operating expenses, $m
 
  1,602
  1,721
  1,843
  1,971
  2,103
  2,241
  2,384
  2,533
  2,688
  2,850
  2,949
  3,124
  3,307
  3,497
  3,696
  3,904
  4,121
  4,347
  4,584
  4,832
  5,091
  5,362
  5,646
  5,944
  6,255
  6,581
  6,923
  7,281
  7,657
  8,051
Fixed operating expenses, $m
 
  233
  238
  244
  251
  257
  263
  270
  277
  283
  291
  298
  305
  313
  321
  329
  337
  345
  354
  363
  372
  381
  391
  401
  411
  421
  431
  442
  453
  465
  476
Total operating expenses, $m
  1,709
  1,835
  1,959
  2,087
  2,222
  2,360
  2,504
  2,654
  2,810
  2,971
  3,141
  3,247
  3,429
  3,620
  3,818
  4,025
  4,241
  4,466
  4,701
  4,947
  5,204
  5,472
  5,753
  6,047
  6,355
  6,676
  7,012
  7,365
  7,734
  8,122
  8,527
Operating income, $m
  250
  281
  320
  360
  403
  447
  493
  540
  590
  642
  696
  822
  881
  943
  1,007
  1,075
  1,145
  1,219
  1,297
  1,378
  1,463
  1,552
  1,645
  1,744
  1,846
  1,954
  2,068
  2,187
  2,312
  2,443
  2,581
EBITDA, $m
  331
  382
  424
  467
  512
  559
  608
  659
  712
  767
  824
  885
  947
  1,013
  1,082
  1,153
  1,228
  1,307
  1,389
  1,475
  1,566
  1,660
  1,759
  1,864
  1,973
  2,087
  2,208
  2,334
  2,467
  2,606
  2,752
Interest expense (income), $m
  14
  20
  25
  30
  35
  41
  47
  53
  59
  66
  72
  79
  87
  95
  103
  111
  120
  129
  138
  148
  158
  169
  181
  193
  205
  218
  232
  246
  261
  277
  293
Earnings before tax, $m
  233
  261
  295
  330
  367
  406
  446
  488
  531
  576
  624
  742
  794
  848
  905
  964
  1,026
  1,091
  1,159
  1,230
  1,304
  1,383
  1,465
  1,551
  1,641
  1,736
  1,836
  1,941
  2,051
  2,166
  2,288
Tax expense, $m
  59
  70
  80
  89
  99
  110
  120
  132
  143
  156
  168
  200
  214
  229
  244
  260
  277
  294
  313
  332
  352
  373
  395
  419
  443
  469
  496
  524
  554
  585
  618
Net income, $m
  174
  190
  215
  241
  268
  296
  325
  356
  388
  421
  455
  542
  580
  619
  660
  704
  749
  796
  846
  898
  952
  1,009
  1,069
  1,132
  1,198
  1,268
  1,340
  1,417
  1,497
  1,581
  1,670

BALANCE SHEET

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and short-term investments, $m
  734
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total assets, $m
  2,713
  2,137
  2,302
  2,473
  2,650
  2,835
  3,027
  3,227
  3,434
  3,650
  3,875
  4,110
  4,354
  4,608
  4,874
  5,151
  5,440
  5,743
  6,059
  6,389
  6,734
  7,095
  7,473
  7,869
  8,284
  8,718
  9,172
  9,649
  10,148
  10,671
  11,220
Adjusted assets (=assets-cash), $m
  1,979
  2,137
  2,302
  2,473
  2,650
  2,835
  3,027
  3,227
  3,434
  3,650
  3,875
  4,110
  4,354
  4,608
  4,874
  5,151
  5,440
  5,743
  6,059
  6,389
  6,734
  7,095
  7,473
  7,869
  8,284
  8,718
  9,172
  9,649
  10,148
  10,671
  11,220
Revenue / Adjusted assets
  0.990
  0.990
  0.990
  0.990
  0.990
  0.990
  0.990
  0.990
  0.990
  0.990
  0.990
  0.990
  0.990
  0.990
  0.990
  0.990
  0.990
  0.990
  0.990
  0.990
  0.990
  0.990
  0.990
  0.990
  0.990
  0.990
  0.990
  0.990
  0.990
  0.990
  0.990
Average production assets, $m
  408
  440
  474
  509
  546
  584
  623
  664
  707
  752
  798
  846
  897
  949
  1,004
  1,061
  1,120
  1,183
  1,248
  1,316
  1,387
  1,461
  1,539
  1,620
  1,706
  1,795
  1,889
  1,987
  2,090
  2,197
  2,310
Working capital, $m
  406
  -317
  -342
  -367
  -394
  -421
  -450
  -479
  -510
  -542
  -575
  -610
  -647
  -684
  -724
  -765
  -808
  -853
  -900
  -949
  -1,000
  -1,054
  -1,110
  -1,169
  -1,230
  -1,295
  -1,362
  -1,433
  -1,507
  -1,585
  -1,666
Total debt, $m
  604
  710
  858
  1,011
  1,171
  1,337
  1,509
  1,689
  1,875
  2,069
  2,271
  2,481
  2,701
  2,929
  3,168
  3,417
  3,676
  3,948
  4,232
  4,528
  4,838
  5,163
  5,502
  5,857
  6,230
  6,619
  7,028
  7,455
  7,904
  8,374
  8,866
Total liabilities, $m
  1,813
  1,919
  2,067
  2,220
  2,380
  2,546
  2,718
  2,898
  3,084
  3,278
  3,480
  3,690
  3,910
  4,138
  4,377
  4,626
  4,885
  5,157
  5,441
  5,737
  6,047
  6,372
  6,711
  7,066
  7,439
  7,828
  8,237
  8,664
  9,113
  9,583
  10,075
Total equity, $m
  900
  218
  235
  252
  270
  289
  309
  329
  350
  372
  395
  419
  444
  470
  497
  525
  555
  586
  618
  652
  687
  724
  762
  803
  845
  889
  936
  984
  1,035
  1,088
  1,144
Total liabilities and equity, $m
  2,713
  2,137
  2,302
  2,472
  2,650
  2,835
  3,027
  3,227
  3,434
  3,650
  3,875
  4,109
  4,354
  4,608
  4,874
  5,151
  5,440
  5,743
  6,059
  6,389
  6,734
  7,096
  7,473
  7,869
  8,284
  8,717
  9,173
  9,648
  10,148
  10,671
  11,219
Debt-to-equity ratio
  0.671
  3.260
  3.650
  4.010
  4.330
  4.620
  4.890
  5.130
  5.350
  5.560
  5.750
  5.920
  6.080
  6.230
  6.370
  6.500
  6.630
  6.740
  6.850
  6.950
  7.040
  7.130
  7.220
  7.300
  7.370
  7.440
  7.510
  7.580
  7.640
  7.690
  7.750
Adjusted equity ratio
  0.084
  0.102
  0.102
  0.102
  0.102
  0.102
  0.102
  0.102
  0.102
  0.102
  0.102
  0.102
  0.102
  0.102
  0.102
  0.102
  0.102
  0.102
  0.102
  0.102
  0.102
  0.102
  0.102
  0.102
  0.102
  0.102
  0.102
  0.102
  0.102
  0.102
  0.102

CASH FLOW

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income, $m
  174
  190
  215
  241
  268
  296
  325
  356
  388
  421
  455
  542
  580
  619
  660
  704
  749
  796
  846
  898
  952
  1,009
  1,069
  1,132
  1,198
  1,268
  1,340
  1,417
  1,497
  1,581
  1,670
Depreciation, amort., depletion, $m
  81
  102
  104
  107
  109
  112
  115
  118
  121
  125
  128
  63
  66
  70
  74
  79
  83
  88
  92
  97
  103
  108
  114
  120
  126
  133
  140
  147
  155
  163
  171
Funds from operations, $m
  462
  292
  319
  348
  377
  408
  441
  474
  509
  546
  584
  605
  646
  689
  735
  782
  832
  884
  938
  995
  1,055
  1,118
  1,183
  1,252
  1,325
  1,401
  1,480
  1,564
  1,652
  1,744
  1,841
Change in working capital, $m
  94
  -24
  -24
  -25
  -26
  -27
  -29
  -30
  -31
  -32
  -33
  -35
  -36
  -38
  -39
  -41
  -43
  -45
  -47
  -49
  -51
  -54
  -56
  -59
  -62
  -64
  -68
  -71
  -74
  -78
  -81
Cash from operations, $m
  368
  347
  344
  373
  404
  436
  469
  504
  540
  578
  617
  639
  682
  727
  774
  823
  875
  929
  985
  1,044
  1,106
  1,171
  1,239
  1,311
  1,386
  1,465
  1,548
  1,635
  1,726
  1,822
  1,923
Maintenance CAPEX, $m
  0
  -30
  -33
  -35
  -38
  -40
  -43
  -46
  -49
  -52
  -56
  -59
  -63
  -66
  -70
  -74
  -79
  -83
  -88
  -92
  -97
  -103
  -108
  -114
  -120
  -126
  -133
  -140
  -147
  -155
  -163
New CAPEX, $m
  -87
  -33
  -34
  -35
  -37
  -38
  -40
  -41
  -43
  -44
  -46
  -48
  -50
  -52
  -55
  -57
  -60
  -62
  -65
  -68
  -71
  -74
  -78
  -81
  -85
  -89
  -94
  -98
  -103
  -108
  -113
Cash from investing activities, $m
  -149
  -63
  -67
  -70
  -75
  -78
  -83
  -87
  -92
  -96
  -102
  -107
  -113
  -118
  -125
  -131
  -139
  -145
  -153
  -160
  -168
  -177
  -186
  -195
  -205
  -215
  -227
  -238
  -250
  -263
  -276
Free cash flow, $m
  219
  284
  277
  303
  330
  357
  386
  416
  448
  481
  515
  532
  569
  608
  649
  692
  737
  783
  832
  884
  938
  994
  1,053
  1,116
  1,181
  1,249
  1,321
  1,397
  1,476
  1,559
  1,647
Issuance/(repayment) of debt, $m
  149
  141
  148
  154
  160
  166
  172
  179
  186
  194
  202
  210
  219
  229
  238
  249
  260
  271
  284
  297
  310
  324
  339
  355
  372
  390
  408
  428
  448
  470
  493
Issuance/(repurchase) of shares, $m
  -71
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash from financing (excl. dividends), $m  
  80
  141
  148
  154
  160
  166
  172
  179
  186
  194
  202
  210
  219
  229
  238
  249
  260
  271
  284
  297
  310
  324
  339
  355
  372
  390
  408
  428
  448
  470
  493
Total cash flow (excl. dividends), $m
  277
  425
  425
  456
  489
  523
  559
  596
  634
  675
  717
  742
  789
  837
  888
  941
  996
  1,055
  1,116
  1,180
  1,248
  1,319
  1,393
  1,471
  1,553
  1,639
  1,729
  1,825
  1,924
  2,029
  2,140
Retained Cash Flow (-), $m
  -75
  -17
  -17
  -17
  -18
  -19
  -20
  -20
  -21
  -22
  -23
  -24
  -25
  -26
  -27
  -28
  -30
  -31
  -32
  -34
  -35
  -37
  -39
  -40
  -42
  -44
  -46
  -49
  -51
  -53
  -56
Prev. year cash balance distribution, $m
 
  699
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash flow adjustment, $m
 
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash available for distribution, $m
 
  1,107
  408
  439
  471
  504
  539
  575
  613
  653
  694
  719
  764
  811
  861
  913
  967
  1,024
  1,084
  1,147
  1,213
  1,282
  1,354
  1,431
  1,511
  1,595
  1,683
  1,776
  1,873
  1,976
  2,084
Discount rate, %
 
  4.30
  4.52
  4.74
  4.98
  5.23
  5.49
  5.76
  6.05
  6.35
  6.67
  7.00
  7.35
  7.72
  8.11
  8.51
  8.94
  9.39
  9.86
  10.35
  10.87
  11.41
  11.98
  12.58
  13.21
  13.87
  14.56
  15.29
  16.05
  16.86
  17.70
PV of cash for distribution, $m
 
  1,062
  374
  382
  388
  391
  391
  389
  383
  375
  364
  341
  326
  308
  289
  268
  246
  223
  200
  177
  154
  133
  112
  94
  77
  62
  49
  38
  29
  22
  16
Current shareholders' claim on cash, %
  100
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0

Euronet Worldwide, Inc. provides payment and transaction processing and distribution solutions to financial institutions, retailers, service providers, and individual consumers worldwide. The company operates in three segments: Electronic Financial Transaction (EFT) Processing, epay, and Money Transfer. The EFT 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. This segment also offers ATM and POS dynamic currency conversion, advertising, customer relationship management, mobile top-up, bill payment, fraud management, and foreign remittance payout services; and integrated EFT software solutions for electronic payments and transaction delivery systems. As of December 31, 2014, it operated a network of 20,364 ATMs; and approximately 69,000 POS terminals. The epay segment engages in the electronic distribution and processing of prepaid mobile airtime and other electronic payment products; and provision of collection services for payment products, cards, and services, as well as vouchers and physical gift fulfillment, and gift card distribution and processing services. This segment operated a network of approximately 681,000 POS terminals. The Money Transfer segment provides consumer-to-consumer, and account-to-account money transfer services; customers bill payment services; payment alternatives, such as money orders and prepaid debit cards; check cashing services for various issued checks; foreign currency exchange and mobile top-up services; and cash management and foreign currency risk management services. 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.

FINANCIAL RATIOS  of  Euronet Worldwide (EEFT)

Valuation Ratios
P/E Ratio 25.4
Price to Sales 2.3
Price to Book 4.9
Price to Tangible Book
Price to Cash Flow 12
Price to Free Cash Flow 15.7
Growth Rates
Sales Growth Rate 10.6%
Sales - 3 Yr. Growth Rate %
EPS Growth Rate %
EPS - 3 Yr. Growth Rate %
Capital Spending Gr. Rate 16%
Cap. Spend. - 3 Yr. Gr. Rate 13.1%
Financial Strength
Quick Ratio 21
Current Ratio 0.1
LT Debt to Equity 63.2%
Total Debt to Equity 67.1%
Interest Coverage 18
Management Effectiveness
Return On Assets 7.5%
Ret/ On Assets - 3 Yr. Avg. 6.2%
Return On Total Capital 12.6%
Ret/ On T. Cap. - 3 Yr. Avg. 10.4%
Return On Equity 20.2%
Return On Equity - 3 Yr. Avg. 15.9%
Asset Turnover 0.8
Profitability Ratios
Gross Margin 40%
Gross Margin - 3 Yr. Avg. 39%
EBITDA Margin 16.7%
EBITDA Margin - 3 Yr. Avg. 14.2%
Operating Margin 12.8%
Oper. Margin - 3 Yr. Avg. 11.3%
Pre-Tax Margin 11.9%
Pre-Tax Margin - 3 Yr. Avg. 9.5%
Net Profit Margin 8.9%
Net Profit Margin - 3 Yr. Avg. 6.9%
Effective Tax Rate 25.3%
Eff/ Tax Rate - 3 Yr. Avg. 28.2%
Payout Ratio 0%

EEFT stock valuation input parameters

Revenue. Company's revenue (or sales) is always the starting point of any cash flow forecast. In the EEFT stock intrinsic value calculation we used $1959 million for the last fiscal year's total revenue generated by Euronet Worldwide. The default revenue input number comes from 2016 income statement of Euronet Worldwide. You may change it if you feel that it should be adjusted for some unusual circumstances that are not expected to be repeated in the future or if you already know (from interim financial statements, for example) that this year's revenue is going to be quite different.

Revenue growth rate. Forecasted future revenue growth rate is the most important input parameter for the intrinsic value calculation. Unlike other input parameters that are reasonably expected to be in line with their historic averages or their historic trends, the revenue growth rate by and large is a wild card: nobody really knows what the company's revenue will be in the future. Of course, the level of unpredictability is different for different industries (utility companies being the most predictable and, thus, less risky).
    We use three input parameters to forecast the revenue growth rate in our EEFT stock valuation model: a) initial revenue growth rate of 8% whose default value is the revenue growth rate in the most recent quarter compared to the quarterly revenue a year ago; b) terminal revenue growth rate of 5% whose default value is chosen to be close to the average nominal (i.e. not adjusted for inflation) GDP growth rate; and c) revenue decline factor of 0.9, which stipulates that revenue growth rate in each forecasted year will be equal to the difference of the revenue growth rate in the preceding year and the terminal revenue growth rate multiplied by this revenue decline factor (with the passage of time the revenue growth rate will be approaching the terminal revenue growth rate, but not quite reaching it - though the difference could be infinitesimally small).
    At the revenue decline factor of 1, the future revenue growth rate is forecasted to be constant and equal to the initial revenue growth rate. The smaller the revenue decline factor, the faster the revenue growth rate will approach the terminal revenue growth.

Discount rate. The discount rate is used for determining the present value of future cash flows: future cash flows are "discounted" as at normal conditions (that translate into positive expected return on investment) one dollar today is worth more than the same dollar in the future. Unlike all other valuation models, we use variable discount rate, i.e. it increases for each consecutive year. This is done to account for higher risk of cash flows coming in further in the future.
    The initial discount rate of 4.3%, whose default value for EEFT is calculated based on our internal credit rating of Euronet Worldwide, is applied to the cash flow expected to be received a year from now (well, actually, to be precise, in the financial year following the base year - the last year for which we have financial statements). For each consecutive year the discount rate is multiplied by the discount rate multiplier of 1.05, e.i. each year it increases by 5%. Feel free to change this number to correspond to your level of risk assessment of Euronet Worldwide.
    By the way, it is easy to set the discount rate to be constant (this would make comparison with other valuation models easier): just set the discount rate multiplier equal to 1 and chose the magnitude of the initial discount rate to your liking.

Variable cost ratio is the ratio of variable costs (i.e. costs that fluctuate with fluctuation of the volume of production) to the revenue expressed as a percentage. In the calculation of intrinsic value of EEFT stock the variable cost ratio is equal to 76%.

Fixed operating expenses is just that - expenses that are not dependant on the volume of production. They are set to $227 million in the base year in the intrinsic value calculation for EEFT stock. These expenses increase with the level of inflation in subsequent years.

Interest rate on debt is the average all-in rate of interest paid by the company on its debt. It is set at 3.5% for Euronet Worldwide.

Corporate tax rate of 27% is the nominal tax rate for Euronet Worldwide. In reality, companies find ways to pay much less taxes than that or not to pay them at all.

Cash flow adjustment could be used for any adjustment the investor deems necessary. Most commonly we use this field to account for stock options-related effects in excess of what is reported on the company's income statement. The cash flow adjustment is expressed as a percentage of the revenue, and in the current valuation of the EEFT stock is equal to 0%.

Production assets are the company's assets used for manufacturing products or provision of services. In the valuation model input table they are expressed as a percentage of revenue and for EEFT are equal to 20.8%.

Life of production assets of 13.5 years is the average useful life of capital assets used in Euronet Worldwide operations. It is used to calculate yearly capital expenditures needed to keep these assets in good order - we call it the maintenance CAPEX.

Working capital is the difference between the company's current assets and liabilities. In the model we use the ratio of working capital to revenue, which for EEFT is equal to -15%. A negative number means that the company is apt at using financial resources of its suppliers and customers; a large positive number, on the other hand, means that it either provides in-kind financing to others or is not good at managing its inventories.

Book value of equity - $900 million for Euronet Worldwide - is used in calculation of the "floor" for intrinsic valuation based on the discounted cash flow (DCF) method. Even if the prospects are very bad for a company, its assets could always be sold now for their current fair market value.

Shares outstanding of 53.03 million for Euronet Worldwide is needed to calculate the intrinsic value of one share.

Market capitalization is used here only for reference purposes and as a quick check that the share price and the number of shares outstanding numbers are correct - something especially to be cognizant about at stock splits. So, the market capitalization of Euronet Worldwide at the current share price and the inputted number of shares is $4.5 billion.


Premium access subscription - $499/yr

please register and log in before paying
RELATED COMPANIES Price Int.Val. Rating
PYPL PayPal Holding 51.19 prem.  prem.
V VISA Cl A 94.67 prem.  prem.
WU Western Union 19.07 prem.  prem.
MGI MoneyGram Inte 17.37 prem.  prem.
HAWK Blackhawk Netw 42.70 prem.  prem.
MA Mastercard 121.63 prem.  prem.
AXP American Expre 77.46 prem.  prem.
PLPM Planet Payment 3.51 prem.  prem.
FIS Fidelity Natio 85.28 prem.  prem.
GPN Global Payment 91.85 prem.  prem.

COMPANY NEWS

▶ MoneyGram shareholders approve deal with Ant Financial, ruling expected 'mid-summer'   [May-16-17 12:33PM  American City Business Journals]
▶ [$$] US lawmakers sharpen criticism of $1.2bn MoneyGram deal   [May-14-17 09:07PM  Financial Times]
▶ Euronet Worldwide Keeps Its Acquisition Powder Dry   [May-01-17 04:45PM  Motley Fool]
▶ Euronet Worldwide meets 1Q profit forecasts   [Apr-26-17 05:01AM  Associated Press]
▶ Ant Finanical ups the ante for MoneyGram   [11:16AM  American City Business Journals]
▶ Euronet Worldwides Statement on MoneyGram   [09:27AM  GlobeNewswire]
▶ [$$] China's Ant Financial sweetens bid for MoneyGram   [Apr-16-17 11:33PM  Financial Times]
▶ Jack's Back. With More Money, Too   [10:18PM  Bloomberg]
▶ [$$] MoneyGram rejects rival's claims about Chinese bid   [Apr-11-17 12:07PM  Financial Times]
▶ The mobile payments industry is booming outside the US   [Apr-08-17 10:07AM  Yahoo Finance]
▶ MoneyGram bidding war: Ant Financial points to EyeVerify's success   [12:40PM  American City Business Journals]
▶ [$$] Ant Financial and Euronet Take MoneyGram Fight to Capitol Hill   [Apr-04-17 07:03AM  The Wall Street Journal]
▶ Which KC-area stocks had the best, worst March? Take a look   [Apr-03-17 04:50PM  at bizjournals.com]
▶ Which KC-area stocks had the best, worst March? Take a look   [04:50PM  American City Business Journals]
▶ Deals of the day-Mergers and acquisitions   [Mar-29-17 04:01PM  Investopedia]
▶ Up Your MoneyGram Bid, Comrade Jack   [Mar-20-17 11:33PM  Bloomberg]
▶ [$$] Alibaba Outmaneuvered by Euronet?   [Mar-15-17 03:29PM  at Barrons.com]
▶ The Hot Stock: Western Union Jumps 3.5%   [04:42PM  at Barrons.com]
▶ MoneyGram: Out of Ma's Reach?   [01:27PM  at Barrons.com]
▶ [$$] Euronet Worldwide Makes Unsolicited Bid for MoneyGram   [09:22AM  at The Wall Street Journal]
▶ 3 Stocks I'd Hate to Buy   [Mar-11-17 10:48AM  at Motley Fool]
▶ Which KC-area stocks had the best, worst February? Take a look   [Mar-03-17 04:00PM  at bizjournals.com]
▶ Money Transfer Is a Boon to Euronet Worldwide   [Feb-09-17 04:45PM  at Motley Fool]
Stock chart of EEFT Financial statements of EEFT Annual reports of EEFT
Valuation of Stocks

The paper VALUATION OF STOCKS: The Quest for Intrinsic Value provides a detailed description of our valuation model and discloses the calculation algorithm.

FREE DOWNLOAD
Follow us on:   twitter   twitter   twitter   twitter

VALUATION THEORY       ASSET ALLOCATION

About X-FIN       Site news       Privacy policy       Terms of use       FAQ

Copyright © X-FIN.com 2005-2017. All rigths reserved.