Upgrade to premium to see the full reasoning behind each conviction change.
Sign in to unlockFair Value Distribution — percentile bands
71.9% of simulations place fair value above current price
WHAT IS PRICED IN
Revenue-Based Reverse DCF
-2.3%/yr
±3.6% · revenue growth to justify current price
FCF-Based Reverse DCF
-2.9%/yr
±2.8% · FCF growth to justify current price
THE GAP
Market pricing margin expansion or capex normalization
Upgrade to premium for full distribution data, sensitivity analysis, and segment breakdowns.
Sign in to unlockGlobal Payments merchant acquiring; Heartland SMB moat; software-embedded payments.
Fintech competition; merchant pricing pressure; integration execution post-EVO acquisition.
Updated Apr 7
Worldpay transformational deal complete but integration/transformation execution risk elevated above initial estimates. Conviction downgrade 6→5/10.
GPN pivots to pure-play merchant acquirer via Worldpay deal. Strong market position + global reach, but integration risk elevated. Chargeback exposure increased materially. Debt service drag on FCF ne...