Valuation The Western Union Company

Stocks

Market Closed - NYSE Other stock markets 21:00:03 12/06/2026 BST			5-day change	1st Jan Change
7.550 ^USD	+3.14%		+0.94%	-18.90%

06-10	Cuba's revolutionary generation pushed to breaking point by US blockade	RE
06-04	Bybit And Western Union Enable Access To USDPT Stablecoin Through Bybit Fiat Channels	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	2,359	-	-
Change	-	-25.85%	-18.32%	-17.56%	-17.36%	-20.28%	-	-
Enterprise Value (EV) ¹	8,972	6,648	5,579	5,047	4,603	3,718	3,669	3,592
Change	-	-25.9%	-16.08%	-9.53%	-8.82%	-19.22%	-1.32%	-2.09%
P/E Ratio	9.06x	5.88x	7.1x	3.87x	6.13x	4.77x	4.12x	3.85x
PBR	19.8x	11.2x	8.72x	3.7x	3.07x	1.82x	1.58x	1.32x
PEG	-	0.3x	-0.3x	0.1x	-0.1x	1.14x	0.3x	0.56x
Capitalization / Revenue	1.41x	1.19x	1x	0.85x	0.73x	0.55x	0.53x	0.51x
EV / Revenue	1.77x	1.49x	1.28x	1.2x	1.14x	0.87x	0.82x	0.77x
EV / EBITDA	6.74x	6.29x	5.42x	5.01x	4.59x	3.82x	3.51x	3.37x
EV / EBIT	7.99x	7.61x	6.59x	6.39x	5.82x	4.78x	4.35x	4.08x
EV / FCF	10.8x	17.8x	8.78x	18.3x	11.7x	7.14x	6.26x	9.4x
FCF Yield	9.26%	5.62%	11.4%	5.46%	8.54%	14%	16%	10.6%
Dividend per Share ²	0.94	0.94	0.94	0.94	0.94	0.9534	0.9584	0.9747
Rate of return	5.27%	6.83%	7.89%	8.87%	10.1%	12.6%	12.7%	12.9%
EPS ²	1.97	2.34	1.68	2.74	1.52	1.584	1.834	1.96
Distribution rate	47.7%	40.2%	56%	34.3%	61.8%	60.2%	52.2%	49.7%
Net sales ¹	5,071	4,476	4,357	4,210	4,051	4,275	4,474	4,642
EBITDA ¹	1,331	1,058	1,030	1,008	1,002	974.1	1,044	1,066
EBIT ¹	1,123	874	846.5	789.7	790.5	777.3	844.2	881.2
Net income ¹	805.8	910.6	626	934.2	499.6	491.7	555.9	580.8
Net Debt ¹	1,800	1,331	1,236	1,467	1,643	1,359	1,310	1,234
Reference price ²	17.840	13.770	11.920	10.600	9.310	7.550	7.550	7.550
Nbr of stocks (in thousands)	402,007	386,171	364,359	337,801	317,845	312,435	-	-
Announcement Date	10/02/22	07/02/23	06/02/24	04/02/25	20/02/26	-	-	-

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	4.77x	0.87x	3.82x	12.63%	2.36B
VISA, INC.	25.28x	13.53x	19.21x	0.84%	607B
BLOCK, INC.	29.51x	1.5x	8.67x	-.--%	41.76B
PAYPAL HOLDINGS, INC.	8.18x	1.13x	5.76x	1.28%	36.63B
FISERV, INC.	9.41x	2.67x	6.17x	-.--%	28.68B
CORPAY, INC.	16.75x	5.54x	10.47x	-.--%	23.28B
GLOBAL PAYMENTS INC.	-45.82x	2.98x	6.33x	1.53%	18.52B
PAYPAY CORPORATION	12.47x	8.58x	30.99x	-	9.58B
ONE97 COMMUNICATIONS LIMITED	115.06x	6.63x	101.69x	-.--%	7.23B
EDENRED SE	11.2x	2.1x	4.98x	6.59%	5.65B
Average	18.68x	4.55x	19.81x	2.54%	78.1B
Weighted average by Cap.	22.69x	11.17x	17.73x	0.84%