GPN Global Payments
Cheap, levered merchant-acquiring roll-up; value depends on Worldpay synergies beating share loss to fintech disruptors.
The story
Global Payments is a scaled merchant acquirer that swapped its Issuer business to FIS for Worldpay, which makes it one of the two or three largest global merchant processors. Its moat comes from scale, distribution through banks and ISVs, and vertical software such as Genius POS. That moat is under pressure from Stripe, Adyen, Toast and Fiserv's Clover. The company is mature and heavily levered. The next few years are about integration, cost synergies and paying down debt, and organic growth will likely be only mid-single-digit.
Year-one growth is elevated because a full year of Worldpay is consolidated. After that, growth fades to about 4-5% organic merchant growth and then to 2.5% terminal. Margins recover from a depressed 14% TTM, which reflects deal costs, restructuring and Issuer carve-out noise, to about 27% as synergies arrive and one-offs roll off. That target sits below the ~2024 peak because acquisition amortization is heavy and competition is squeezing SMB pricing. The reported sales-to-capital of 0.23 is distorted by goodwill, so incremental reinvestment uses ~1.1, typical for processing. Beta above 1 reflects about $13.5B of net debt.
Value drivers
| Revenue growth (Y1) | 12.0% |
| Terminal growth | 2.5% |
| Forecast horizon | 7y |
| Target operating margin | 27.0% |
| Years to target margin | 4 |
| Sales-to-capital | 1.10 |
| Beta | 1.10 |
| Failure probability | 3.0% |
| Cost of capital (WACC) | 9.5% |
| Terminal WACC | 9.3% |
Valuation bridge
| PV of explicit FCFF | 9.11B |
| PV of terminal value | 20.95B |
| Equity value | 15.23B |
| ÷ shares → per share | $57.57 |
News
neutral +0.10 · 8 articles
- Can Global Payments Gain From Growing Consumer Trust in AI Commerce?
- Can Visa Stock Keep Climbing After The World Cup?
- Can Genius Emerge as a Key Growth Driver for Global Payments?
- Can Worldpay Help Global Payments Build a Stronger Growth Story?
- How Is Global Payments' Stock Performance Compared to Other Industrial Stocks?
- Here Are Friday’s Top Wall Street Analyst Research Calls: Atmos Energy, Celanese, Check Point Software, Chewy, Dell Technologies, Fortinet, Global Payments, HP, Shopify, and More
- Global Payments Inc's Dividend Analysis
- Is Visa Stock Expensive, Or Just Waiting On Its Margin?
Projected free cash flow to the firm
| Yr | Revenue | Growth | Margin | NOPAT | Reinvest | FCFF | PV |
|---|---|---|---|---|---|---|---|
| 1 | 11.46B | 12.0% | 17.2% | 1.58B | 1.12B | 463.41M | 423.08M |
| 2 | 12.65B | 10.4% | 20.5% | 2.07B | 1.09B | 988.98M | 824.33M |
| 3 | 13.77B | 8.8% | 23.7% | 2.62B | 1.02B | 1.60B | 1.22B |
| 4 | 14.77B | 7.2% | 27.0% | 3.19B | 907.56M | 2.28B | 1.59B |
| 5 | 15.61B | 5.7% | 27.0% | 3.37B | 760.78M | 2.61B | 1.66B |
| 6 | 16.24B | 4.1% | 27.0% | 3.51B | 579.28M | 2.93B | 1.70B |
| 7 | 16.65B | 2.5% | 27.0% | 3.60B | 369.14M | 3.23B | 1.71B |
Key risks
- Worldpay integration stumbles and customer attrition erode the synergy case
- Share loss in SMB and integrated payments to Stripe, Adyen, Toast and Clover compresses take rates
- High leverage limits flexibility if volumes slow in a consumer downturn
Catalysts
- Delivering on announced Worldpay cost and revenue synergies, with GAAP margin expansion as one-time charges roll off
- Deleveraging and a resumption of large buybacks at a low earnings multiple