Find out why Western Union's -7.4% return over the last year is lagging behind its peers.
The Excess Returns model looks at how much profit a company can earn above its cost of equity and then capitalizes those extra returns into an intrinsic value per share. For Western Union, this approach uses both current profitability and expected future returns on equity.
The model starts with Book Value of US$3.03 per share and a Stable EPS estimate of US$2.25 per share, based on weighted future Return on Equity estimates from 6 analysts. The Average Return on Equity is 46.30%, while the Cost of Equity is US$0.44 per share. The gap between these figures produces an Excess Return of US$1.80 per share, which is then projected forward and added to a Stable Book Value of US$4.86 per share, sourced from 4 analysts.
Putting this together, the Excess Returns model arrives at an intrinsic value of US$36.25 per share. Compared to the recent share price of US$8.73, this represents a 75.9% discount, which suggests that Western Union is trading well below this model’s estimate of fair value.
Result: UNDERVALUED
Our Excess Returns analysis suggests Western Union is undervalued by 75.9%. Track this in your watchlist or portfolio, or discover 61 more high quality undervalued stocks.
For profitable companies like Western Union, the P/E ratio is a straightforward way to link what you pay for the stock to the earnings the business is currently generating. It helps you see how many dollars the market is willing to pay today for each dollar of earnings.
What counts as a "normal" P/E often reflects how the market views a company’s growth outlook and risk profile. Higher expected earnings growth or lower perceived risk can support a higher P/E, while lower growth or higher risk tends to align with a lower multiple.
Western Union currently trades on a P/E of 5.48x. That sits well below the Diversified Financial industry average P/E of 15.37x and also below the peer average of 10.44x. Simply Wall St’s Fair Ratio for Western Union is 12.62x. This is a proprietary estimate of what the P/E might be, given factors such as earnings growth, profit margins, industry, market cap and specific risks.
This Fair Ratio can give you a more tailored reference point than a simple peer or industry comparison because it adjusts for company specific characteristics rather than assuming all firms deserve similar multiples. Comparing 5.48x to the Fair Ratio of 12.62x points to Western Union trading on a lower multiple than this model suggests.
Result: UNDERVALUED
P/E ratios tell one story, but what if the real opportunity lies elsewhere? Start investing in legacies, not executives. Discover our 20 top founder-led companies.
Earlier it was mentioned that there is an even better way to understand valuation. Narratives are introduced as a simple way for you to attach a clear story about Western Union to the numbers you are seeing, by linking your view on its future revenue, earnings and margins to a Fair Value that can be compared directly with today’s share price.
On Simply Wall St’s Community page, Narratives let you choose or create a view that connects Western Union’s business story to a financial forecast, then into a Fair Value. This helps you quickly see whether your narrative suggests the stock is expensive or cheap relative to the current market price, and decide how that lines up with your own timing and approach to investing.
Because Narratives update automatically when new information arrives, such as news, stablecoin partnerships or earnings guidance, your chosen view stays current rather than frozen at the moment you first looked at the stock.
For Western Union today, one investor might align with a more upbeat narrative that sees Fair Value around US$14.36 or even US$14.42, while another might prefer a more cautious narrative closer to US$7.00. The difference between those views captures how the same company, and the same data, can support very different and clearly quantified stories.
For Western Union, however, we will make it really easy for you with previews of two leading Western Union narratives:
Fair value: US$9.62 per share
Implied discount to this fair value: 9.2% relative to the last close of US$8.73
Revenue growth assumption: 4.5% a year
Fair value: US$7.00 per share
Implied premium to this fair value: 24.9% relative to the last close of US$8.73
Revenue growth assumption: 1.1% annual decline
Do you think there's more to the story for Western Union? Head over to our Community to see what others are saying!
This article by Simply Wall St is general in nature. We provide commentary based on historical data and analyst forecasts only using an unbiased methodology and our articles are not intended to be financial advice. It does not constitute a recommendation to buy or sell any stock, and does not take account of your objectives, or your financial situation. We aim to bring you long-term focused analysis driven by fundamental data. Note that our analysis may not factor in the latest price-sensitive company announcements or qualitative material. Simply Wall St has no position in any stocks mentioned.
Have feedback on this article? Concerned about the content? Get in touch with us directly. Alternatively, email editorial-team@simplywallst.com
Contact Us
Contact Number :+852 3852 8500
English