PagSeguro Digital Ltd (PAGS) Valuation & Financial Model
Interactive Discounted Cash Flow (DCF) model for PagSeguro Digital Ltd (US:PAGS), trading at 9.84. In 2025, PagSeguro Digital Ltd generated $19.36 Billion in revenue and $1.55 Billion in free cash flow. Explore projected intrinsic value assumptions based on institutional-grade macro metrics.
Valuation Methodology & Recent Performance
The financial model for PagSeguro Digital Ltd is calculated using an institutional discounted cash flow (DCF) engine utilizing recent operational metrics:
- Current Price: 9.84
- Recent Revenue (2025): $19.36 Billion
- Free Cash Flow (2025): $1.55 Billion
- Discount Rate (WACC): Derived using the Risk-Free Rate (e.g., 10Y Gov Bond) plus an Equity Risk Premium based on market volatility and stock price variance.
- Terminal Value: Projected using a perpetual growth model bounded by long-term macroeconomic estimates.