PayPal  Inc. logo

PayPal Inc.

PYPL | NASDAQ
Chart Builder DCF Calculator
$57.01
+$0.06 (+0.11%)
At close: Oct 30, 2026, 4:00 PM ET
$57.04
+$0.03 (+0.05%)
Pre-market: Nov 2, 2026, 5:52 AM ET
TTM
Period Ending
Q3 2026
Sep 30, 2026
Q2 2026
Jun 30, 2026
Q1 2026
Mar 31, 2026
Q4 2025
Dec 31, 2025
Q3 2025
Sep 30, 2025
Q2 2025
Jun 30, 2025
Q1 2025
Mar 31, 2025
Q4 2024
Dec 31, 2024
Q3 2024
Sep 30, 2024
Q2 2024
Jun 30, 2024
Q1 2024
Mar 31, 2024
Q4 2023
Dec 31, 2023
Q3 2023
Sep 30, 2023
Q2 2023
Jun 30, 2023
Q1 2023
Mar 31, 2023
Q4 2022
Dec 31, 2022
Q3 2022
Sep 30, 2022
Q2 2022
Jun 30, 2022
Q1 2022
Mar 31, 2022
Q4 2021
Dec 31, 2021
Q3 2021
Sep 30, 2021
Q2 2021
Jun 30, 2021
Q1 2021
Mar 31, 2021
Net Income
4.73B 4.9B 5.06B 5.23B 4.92B 4.68B 4.55B 4.15B 4.43B 4.44B 4.34B 4.25B 3.77B 4.08B 2.71B 2.42B 2.3B 2.06B 3.58B 4.17B 4.94B 4.87B 5.22B
Depreciation & Amortization
969M 963M 956M 963M 978M 988M 1.01B 1.03B 1.05B 1.06B 1.07B 1.07B 1.14B 1.2B 1.26B 1.32B 1.32B 1.31B 1.29B 1.27B 1.24B 1.22B 1.2B
Stock-Based Compensation
977M 1B 1.01B 1B 1.08B 1.1B 1.11B 1.23B 1.34B 1.43B 1.5B 1.48B 1.38B 1.23B 1.18B 1.26B 1.29B 1.36B 1.44B 1.38B 1.44B 1.5B 1.46B
Other Working Capital
-507M -490M -1.19B -1.21B -1.64B -1.71B -1.43B -726M -989M -541M -556M -1.21B -708M -1.11B -357M -256M -931M -941M -1.45B -1.39B -1.16B -1.45B -1.01B
Other Non-Cash Items
679M 575M 373M 65M 665M 962M 1.2B 1.37B 2.08B 1.48B -38M 32M -946M -491M 1.96B 2.08B 2.51B 2.53B 1.09B 1.11B -302M -265M -622M
Deferred Income Tax
34M 131M -67M 217M 316M 113M 173M 231M -221M -493M -549M -668M -712M -500M -862M -811M -845M -836M -498M -482M -4M 31M 244M
Change in Working Capital
-293M -97M -943M -1.06B -1.53B -1.78B -1.35B -558M -1B -601M -724M -1.31B -803M -1.19B -476M -454M -1.12B -1.22B -1.65B -1.65B -1.38B -1.62B -1.3B
Operating Cash Flow
7.09B 7.48B 6.39B 6.42B 6.43B 6.07B 6.69B 7.45B 7.67B 7.32B 5.59B 4.84B 3.82B 4.32B 5.77B 5.81B 5.44B 5.2B 5.26B 5.8B 5.92B 5.73B 6.19B
Capital Expenditures
-794M -889M -887M -852M -861M -774M -725M -683M -625M -614M -607M -623M -636M -660M -685M -706M -761M -806M -878M -908M -921M -935M -881M
Cash Acquisitions
-122M -122M -122M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -2.29B -2.29B -2.76B -2.76B -469M -466M 3M
Purchase of Investments
-27.16B -25.98B -20.35B -20.6B -44.6B -29.32B -25.72B -26.63B -5.19B -20.53B -22.96B -21.98B -18.74B -17.59B -17.72B -20.22B -25.67B -33.03B -37.75B -40.12B -44.09B -46.91B -48.9B
Sales Maturities Of Investments
21.97B 24.84B 22.19B 23.22B 19.43B 12.07B -3.35B 337M 8.41B 13.7B 28.09B 24.3B 22.75B 23.07B 20.11B 23.41B 26.08B 32.1B 38.73B 39.7B 41.57B 39.8B 35.12B
Other Investing Acitivies
-163M 1.64B 1.53B -972M 29.59B 19.61B 26.85B 28.67B -3.9B 3.03B -2.95B -940M -2.13B -1.89B -4.13B -5.81B -3.44B -3.1B -1.66B -1.06B -1.38B -304M -589M
Investing Cash Flow
-6.28B -511M 2.35B 797M 3.55B 1.58B -2.95B 1.69B -1.3B -4.41B 1.58B 752M 1.25B 2.93B -2.42B -3.33B -6.08B -7.13B -4.32B -5.15B -5.29B -8.82B -15.25B
Debt Repayment
2.02B 2.04B -1.01B 482M -967M -834M 1.62B -115M 1.72B 1.7B 164M 475M 16M -35M 1.67B 1.79B 1.57B 1.51B 93M -89M n/a n/a 966M
Common Stock Repurchased
-6.05B -6.05B -6.05B -6.05B -5.82B -6.1B -6.05B -6.05B -5.39B -5.04B -5.07B -5B -5.41B -4.91B -4.13B -4.2B -4.69B -4.1B -3.55B -3.37B -2.14B -2.16B -2.16B
Dividend Paid
-500M -382M -260M -130M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Financial Acitivies
-167M 362M -305M -375M -921M -1.48B -589M -2.21B 1.87B 4.14B 2.21B 1.41B 39M -3.44B -999M 1.06B 604M 2.23B 1.24B 2.74B 4.16B 5.9B 12.06B
Financial Cash Flow
-4.6B -3.93B -7.51B -5.96B -7.59B -8.29B -4.92B -8.28B -1.69B 899M -2.57B -2.99B -5.21B -8.24B -3.32B -1.2B -2.36B -201M -2.05B -557M 2.18B 3.9B 11.01B
Net Cash Flow
-3.76B 2.99B 1.36B 1.53B 2.32B -478M -1.19B 656M 4.95B 3.84B 4.58B 2.68B -141M -1.07B -149M 1.13B -3.25B -2.33B -1.16B -11M 2.85B 1.01B 2.26B
Free Cash Flow
6.3B 6.59B 5.5B 5.56B 5.57B 5.29B 5.97B 6.77B 7.05B 6.7B 4.98B 4.22B 3.18B 3.66B 5.08B 5.11B 4.68B 4.39B 4.38B 4.89B 5B 4.79B 5.31B
Adj. Free Cash Flow
5.32B 5.59B 4.49B 4.56B 4.49B 4.19B 4.85B 5.54B 5.71B 5.27B 3.49B 2.75B 1.8B 2.43B 3.9B 3.85B 3.4B 3.04B 2.94B 3.51B 3.57B 3.29B 3.85B
Maintenance CapEx
-774.36M -833.26M -805.73M -764.91M -769.7M -688.72M -623.32M -540.94M -456M -429.91M -426.86M -445.08M -466.87M -476.09M -487.79M -512.15M -527.77M -559.37M -583.54M -510.62M -478.5M -447.47M -387.89M
Growth CapEx
-19.64M -55.74M -81.27M -87.09M -91.3M -85.28M -101.68M -142.06M -169M -184.09M -180.14M -177.92M -169.13M -183.91M -197.21M -193.85M -233.23M -246.63M -294.46M -397.38M -442.5M -487.53M -493.11M
Owner Earnings
6.32B 6.64B 5.58B 5.65B 5.66B 5.38B 6.07B 6.91B 7.21B 6.89B 5.16B 4.4B 3.35B 3.84B 5.28B 5.3B 4.91B 4.64B 4.67B 5.29B 5.45B 5.28B 5.8B

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.