What is Euronet Worldwide, Inc. worth?
With the base-case assumptions below, a discounted cash flow model on Euronet Worldwide, Inc.'s reported free cash flow gives $240.03 per share. The share price was $65.61 on September 25, 2026, 73% below that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | 6.5% | 10.0% | $143.63 | +119% |
| Base | 11.5% | 9.0% | $240.03 | +266% |
| Bull | 16.5% | 8.0% | $432.16 | +559% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $313.38 | $336.06 | $363.77 | $398.41 | $442.96 |
| 8.0% | $258.43 | $273.14 | $290.51 | $311.37 | $336.86 |
| 9.0% | $218.38 | $228.43 | $240.03 | $253.57 | $269.56 |
| 10.0% | $187.95 | $195.10 | $203.21 | $212.47 | $223.15 |
| 11.0% | $164.10 | $169.34 | $175.20 | $181.79 | $189.26 |
Where the presets come from
Base: years 1 to 5 grow at Euronet Worldwide, Inc.'s revenue growth rate over the last 5 fiscal years (11.3% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions