What is Payoneer Global Inc. worth?
With the base-case assumptions below, a discounted cash flow model on Payoneer Global Inc.'s reported free cash flow gives $19.04 per share. The share price was $7.17 on September 25, 2026, 62% 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 | 10.0% | 10.0% | $11.93 | +66% |
| Base | 15.0% | 9.0% | $19.04 | +166% |
| Bull | 20.0% | 8.0% | $32.28 | +350% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $24.42 | $26.10 | $28.15 | $30.72 | $34.01 |
| 8.0% | $20.38 | $21.47 | $22.75 | $24.30 | $26.18 |
| 9.0% | $17.44 | $18.18 | $19.04 | $20.04 | $21.23 |
| 10.0% | $15.21 | $15.73 | $16.33 | $17.02 | $17.81 |
| 11.0% | $13.46 | $13.85 | $14.28 | $14.77 | $15.32 |
Where the presets come from
Base: years 1 to 5 grow at Payoneer Global Inc.'s revenue growth rate over the last 4 fiscal years (32.1% 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