FREE TOOL · LIVE DATA
WU DCF Calculator
Run your own discounted cash flow valuation for The Western Union Company. The calculator is pre-filled with real data — $0.4B free cash flow (FY2025) and the live share price — so you only adjust the assumptions.
SEARCH STOCK
Search to auto-fill real company data
COMPANY DATA
YOUR ASSUMPTIONS
YOUR DCF RESULT
CALCULATED FAIR VALUE
$29.77
MARKET
$7.26
YOUR DCF
$29.77
MARGIN
$22.51
VALUE BREAKDOWN
SENSITIVITY CHECK
Try adjusting growth rate by ±2% and discount rate by ±1% to see how sensitive your fair value is to assumptions.
COMPARE WITH FPI FAIR VALUE
Your DCF reflects your assumptions. As an independent reference, here is Fair Price Index's daily blended fair value for The Western Union Company — DCF (50%), relative valuation (30%), and analyst consensus (20%):
Frequently Asked Questions
What is WU's free cash flow?
The Western Union Company generated $0.4 billion of free cash flow in fiscal year 2025. That figure is pre-filled in the calculator above and refreshed daily.
How do I calculate WU's fair value with a DCF?
Project The Western Union Company's free cash flow forward at your assumed growth rate, discount each year back at your required return (WACC), add a terminal value, and divide by shares outstanding. The calculator above does all of this instantly as you adjust the assumptions.
What growth rate should I use for WU?
Anchor on history and sector reality: look at The Western Union Company's revenue and cash flow growth over the past five to ten years, then ask what is sustainable going forward. Testing a conservative and an optimistic scenario matters more than any single number.
Is WU undervalued right now?
That depends on the assumptions you feed the model — that is the point of running your own DCF. For an independent reference, Fair Price Index publishes a daily fair value for The Western Union Company blending DCF, relative valuation, and analyst consensus.
GET ALERTS
Track WU's fair value daily
Download Fair Price Index and get notified when The Western Union Company's valuation shifts.
Trusted by 500+ investors · Free tier available · PRO $2.99/month
RELATED
STOCK
WU Stock Analysis
Full fair value breakdown, FPI Rating, and fundamentals for The Western Union Company.
Open →TOOL
DCF Calculator
The general-purpose version — search any of the top 10K stocks.
Open →ARTICLE
DCF Model Explained
How discounted cash flow works, step by step, with worked examples.
Read →This calculator is for educational purposes only and does not constitute investment advice. Pre-filled figures come from the latest reported financials and may differ from other sources. Always verify against the company's filings.