XYZ
NYSEBlock, Inc.
Financials, Transaction & Payment Processing Services
$79.00
close 7 Aug 2026
+8.17%
52-week change
$47.46B
market cap
$48.21
$86.75
52-week range
Expected price
Expected price
$30.38 – $37.13
Current price
$79.00
Signal
Could be overvalued
A historical-multiple reference, never a fair-value claim. The band uses only data public at each date and ends at the latest month — no forward estimates.
Current multiples
P/E (TTM)141.07x
P/S (TTM)1.90x
P/B2.15x
EV/EBITDA (TTM)30.64x
FCF yield (TTM)8.18%
PEG (TTM, GAAP)—
Context
P/E, own 5-year average386.25x
P/E, sector median16.04x*
Price at 5-year median P/E$32.12*
Forward — analyst consensus
Forward P/E (FY2026)19.77x*
Forward P/E (FY2027)15.40x
Forward PEG0.70*
Consensus EPS FY2026 (38 analysts)$4.00
EPS growth (FY2026→FY2027)28.36%
Revenue growth (FY2026)7.37%
Street view
Price target (mean)$96.28*
Target upside21.87%
Ratings (buy / hold / sell)38 / 7 / 0
FY2026 EPS revisions, 30d (up / down)7 / 5
5-year history
Dashed line: average of month-end values
P/E (TTM)
P/S (TTM)
P/B
FCF yield (TTM)
period to 30 Jun 2026, filed 5 Aug 2026, close 7 Aug 2026
Discounted cash flow
Ten projected years plus a perpetuity, prefilled from filings — a model to argue with, never a fair-value claim.
Free cash flow, last ten years and TTM
5Y CAGR +133.80%
Assumptions
As filed — not assumptions
Current price$79.00
Cash & equivalents$6.43B
Total debt$6.35B
Shares outstanding600.80M
Result
DCF price per share$677.01
Current price$79.00
Margin of safety+756.97%
PV of years 1–10$94.59B
PV of terminal value$312.08B
Equity value$406.74B
Market-implied growth-2.96%
Projected FCF, years 1–10
Hover for PV and growth
Projection detail
Override growth for any year; blank years use the uniform rate
| Year | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | Terminal |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Growth, % | 2.5 | ||||||||||
| FCF | $4.85B | $6.07B | $7.58B | $9.48B | $11.85B | $14.81B | $18.51B | $23.14B | $28.92B | $36.15B | $673.75B |
| PV | $4.49B | $5.20B | $6.02B | $6.97B | $8.06B | $9.33B | $10.80B | $12.50B | $14.47B | $16.75B | $312.08B |
period to 30 Jun 2026, filed 5 Aug 2026, close 7 Aug 2026