Valuation The Western Union Company

Stocks

Market Closed - NYSE 23:03:09 24/08/2026 +03			5-day change	1st Jan Change
7.320 ^USD	+0.27%		+1.95%	-21.37%

08-18	Verizon's Total Wireless Expands Western Union Partnership	MT
08-18	Total Wireless and Western Union Expand Partnership to Bring Financial Services to Retail Locations Nationwide	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	7,172	5,318	4,343	3,581	2,959	2,277	-	-
Change	-	-25.85%	-18.32%	-17.56%	-17.36%	-23.06%	-	-
Enterprise Value (EV) ¹	8,972	6,648	5,579	5,047	4,603	3,902	3,926	3,858
Change	-	-25.9%	-16.08%	-9.53%	-8.82%	-15.21%	0.61%	-1.75%
P/E	9.06x	5.88x	7.1x	3.87x	6.13x	6.61x	5.2x	4.74x
PBR	19.8x	11.2x	8.72x	3.7x	3.07x	2.39x	2.1x	1.84x
PEG	-	0.3x	-0.3x	0.1x	-0.1x	-0.2x	0.2x	0.49x
Capitalization / Revenue	1.41x	1.19x	1x	0.85x	0.73x	0.55x	0.52x	0.51x
EV / Revenue	1.77x	1.49x	1.28x	1.2x	1.14x	0.95x	0.9x	0.86x
EV / EBITDA	6.74x	6.29x	5.42x	5.01x	4.59x	4.82x	4.32x	4.12x
EV / EBIT	7.99x	7.61x	6.59x	6.39x	5.82x	6.39x	5.53x	5.09x
EV / FCF	10.8x	17.8x	8.78x	18.3x	11.7x	12.6x	8.5x	7.64x
FCF Yield	9.26%	5.62%	11.4%	5.46%	8.54%	7.94%	11.8%	13.1%
Dividend per Share ²	0.94	0.94	0.94	0.94	0.94	0.95	0.9555	0.9707
Rate of return	5.27%	6.83%	7.89%	8.87%	10.1%	13%	13.1%	13.3%
EPS ²	1.97	2.34	1.68	2.74	1.52	1.107	1.408	1.545
Distribution rate	47.7%	40.2%	56%	34.3%	61.8%	85.8%	67.9%	62.8%
Net sales ¹	5,071	4,476	4,357	4,210	4,051	4,129	4,362	4,480
EBITDA ¹	1,331	1,058	1,030	1,008	1,002	809.9	908.2	935.8
EBIT ¹	1,123	874	846.5	789.7	790.5	610.5	709.8	758.6
Net income ¹	805.8	910.6	626	934.2	499.6	344.5	433.5	462.5
Net Debt ¹	1,800	1,331	1,236	1,467	1,643	1,626	1,649	1,581
Reference price ²	17.840	13.770	11.920	10.600	9.310	7.320	7.320	7.320
Nbr of stocks (in thousands)	402,007	386,171	364,359	337,801	317,845	311,879	-	-
Announcement Date	2/10/22 A	2/7/23 A	2/6/24 A	2/4/25 A	2/20/26 A	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
THE WESTERN UNION COMPANY	6.6x	0.95x	4.82x	13.01%	2.28B
VISA, INC.	29.62x	15.09x	21.44x	0.73%	681B
PAYPAL HOLDINGS, INC.	12.2x	1.6x	8.24x	0.91%	52.65B
BLOCK, INC.	47.63x	1.84x	10.3x	-.--%	49.36B
FISERV, INC.	11.07x	2.74x	6.59x	-.--%	27.96B
CORPAY, INC.	20.9x	6.34x	12.16x	-.--%	27.39B
GLOBAL PAYMENTS INC.	-24.97x	3.48x	7.43x	1.09%	24.74B
ONE97 COMMUNICATIONS LIMITED	87.09x	8.51x	78.47x	-.--%	10.92B
PAYPAY CORPORATION	19.94x	6.46x	19.94x	-.--%	10.44B
EDENRED SE	15.9x	2.7x	6.38x	4.83%	7.88B
Average	22.60x	4.97x	17.58x	2.06%	89.47B
Weighted average by Cap.	27.64x	12.26x	19.42x	0.71%