BI

Block, Inc.

XYZยทNYSE

$69.85

-8.2%
TechnologySoftware - Infrastructure

Block, Inc., together with its subsidiaries, creates tools that enables sellers to accept card payments and provides reporting and analytics, and next-day settlement. It provides hardware products, including Magstripe reader, which enables swiped transactions of magnetic stripe cards; Contactless and chip reader that accepts Europay, MasterCard, and Visa (EMV) chip cards and Near Field Communication payments; Square Stand, which enables an iPad to be used as a payment terminal or full point of sale solution; Square Register that combines its hardware, point-of-sale software, and payments technology; Square Terminal, a payments device and receipt printer to replace traditional keypad terminals, which accepts tap, dip, and swipe payments. The company also offers various software products, including Square Point of Sale; Square Appointments; Square for Retail; Square for Restaurants; Square Online and Square Online Checkout; Square Invoices; Square Virtual Terminal; Square Team Management; Square Contracts; Square Loyalty, Marketing, and Gift Cards; and Square Dashboard. In addition, it offers a developer platform, which includes application programming interfaces and software development kits. Further, the company provides Cash App, which enables to send, spend, and store money; and Weebly that offers customers website hosting and domain name registration solutions. It serves in the United States, Canada, Japan, Australia, Ireland, France, Spain, and the United Kingdom. The company was formerly known as Square, Inc. and changed its name to Block, Inc. in December 2021. Block, Inc. was incorporated in 2009 and is based in San Francisco, California.

At a Glance

Live Snapshot
Market Cap$41.57B
EPS2.1300
P/E Ratio32.79
Earnings Date08/06/2026
BI

Block, Inc. Fair Value Envelope

XYZ ยท NYSE

Our analysis suggests that XYZ has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $69.85, this represents a potential HIDDEN relative to our calculated worth for Block, Inc..

Intrinsic Value
Current Price: $69.85

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$2,043.4B
+ Cash & Equivalents$11.3B
Firm Value$2,054.8B
- Debt$9.0B
Equity Value$2,045.8B
/ Shares Outstanding607,651,105B
DCF Value$3.4K
UNDERVALUED BY 4720%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$4.0B
$6.3B
$9.8B
$15.3B
$23.9B
$37.3B
$58.2B
$90.9B
$141.9B
$221.4B
Maintenance CapEx
-$48.4M
-$75.5M
-$117.9M
-$184.1M
-$287.3M
-$448.4M
-$699.9M
-$1.1B
-$1.7B
-$2.7B
Owner Earnings
$4.0B
$6.2B
$9.7B
$15.1B
$23.6B
$36.9B
$57.5B
$89.8B
$140.2B
$218.8B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$3.7B
$5.3B
$7.7B
$11.1B
$16.1B
$23.2B
$33.6B
$48.5B
$70.1B
$101.3B
Terminal Value represents 84.3% of Enterprise Value