- Equity Research Cheat Sheets
- Posts
- PYPL 3Q25 - Another OpenAI deal. Bull case $115 Bear case $62
PYPL 3Q25 - Another OpenAI deal. Bull case $115 Bear case $62
Cheat Sheets
PayPal Holdings (PYPL)
π Revenue $8.42B (+7% YoY BEAT) | Adj EPS $1.34 vs $1.20 Est | +12% Adj EPS Growth | π¨ FIRST Payment Wallet in ChatGPT via OpenAI Deal
U.S. Branded Volume +10% | BNPL Volume +20% | Venmo $1.7B Revenue Run Rate (+20%) | 700M+ Weekly ChatGPT Users | Agentic Commerce Protocol
π° Market Cap: $77B | π’ 24.4K Employees | π 200+ Markets
π¨βπΌ CEO Alex Chriss | π― Commerce Platform | πΊπΈ San Jose, CA
$78.50
π +$8.25 (+11.7%) Post-Earnings
+11.5% YTD | Q3 2025 Earnings Surge
Price Targets (12-18 Months)
Current Price: $78.50
$115.00
Bull Case (+47%)
2026 EPS: $6.50 | P/E: 17.5x
AGGRESSIVE GROWTH
π Needs:
New checkout hits 75%+ of transactions and boosts conversions 2-5% β’ BNPL growth drives 10% lift in core PayPal usage β’ U.S. momentum expands globally β’ Venmo revenue per user climbs from $25 to $40+ β’ AI partnerships with OpenAI/Google add 3-5% volume β’ Transaction margins expand to 46.5%+ β’ Stock multiple expands to 17x
$90.00
Base Case (+17%)
2026 EPS: $6.00 | P/E: 15x
STEADY EXECUTION
βοΈ Needs:
New checkout reaches 50% penetration with gradual improvements β’ Core PayPal volume grows 7-8% β’ BNPL maintains $40-45B volume at 20%+ growth β’ Venmo hits $2B+ revenue β’ Management delivers 12-14% EPS growth through 2027 via revenue growth, margin expansion, and $6B+ annual buybacks β’ Stock trades at peer-average 15x P/E
$62.00
Bear Case (-19%)
2026 EPS: $5.20 | P/E: 12x
COMPETITIVE PRESSURE
β οΈ Risk:
Apple Pay and digital wallets steal market share β’ Checkout improvements deliver minimal conversion gains β’ Europe remains weak β’ BNPL competition from Affirm/Klarna intensifies β’ Stripe/Adyen win enterprise business β’ 2026 investments hurt short-term profits β’ Consumer spending weakens
The TL;DR
π°
What Happened
OpenAI Partnership: PayPal becomes FIRST payment wallet in ChatGPT (700M+ weekly users); launching 2026 with Agentic Commerce Protocol; merchants get instant ChatGPT storefront
Revenue Beat: $8.42B revenue (+7% YoY) crushed $8.24B consensus
EPS Blowout: $1.34 adj EPS (+12%) demolished $1.20 estimate by $0.14
TPV Growth: $458B total volume (+8%) driven by 10% U.S. branded growth
First Dividend: $1.5B Q3 buyback plus 10% payout ratio dividend initiated
Revenue Beat: $8.42B revenue (+7% YoY) crushed $8.24B consensus
EPS Blowout: $1.34 adj EPS (+12%) demolished $1.20 estimate by $0.14
TPV Growth: $458B total volume (+8%) driven by 10% U.S. branded growth
First Dividend: $1.5B Q3 buyback plus 10% payout ratio dividend initiated
π
Why It Matters
AI Shopping Revolution: OpenAI deal positions PayPal as payments backbone for agentic commerce (AI autonomously shops for you); ChatGPT's 700M weekly users create massive TAM expansion
Turnaround Proof: Transaction margin on pace for 6-7% growth vs negative 2 years ago
U.S. Momentum: 10% U.S. branded growth is 2x last year's rate, validates strategy
Diversified Growth: TM$ now balanced across checkout, BNPL, Venmo, PSP, and AI commerce vs historically checkout-only
CEO Conviction: Chriss: "It's a whole new paradigm for shopping...agentic commerce is going to be a big part of the future"
Turnaround Proof: Transaction margin on pace for 6-7% growth vs negative 2 years ago
U.S. Momentum: 10% U.S. branded growth is 2x last year's rate, validates strategy
Diversified Growth: TM$ now balanced across checkout, BNPL, Venmo, PSP, and AI commerce vs historically checkout-only
CEO Conviction: Chriss: "It's a whole new paradigm for shopping...agentic commerce is going to be a big part of the future"
π―
What's Next
ChatGPT Launch 2026: PayPal merchants' catalogs go live in ChatGPT; PayPal handles all payment routing/validation; also scaling ChatGPT Enterprise to 24K employees + Codex for engineers
Raised Guidance: FY25 transaction margin now $15.45-15.55B (+6-7% ex-interest); EPS $5.35-5.39 (+15-16%)
Q4 Outlook: $1.27-1.31 EPS with TM$ +3.5% reflecting growth investments starting
2026 Warning: Management signaling potential near-term margin/EPS headwinds to win "generational shifts" including agentic commerce
Long-Term Target: High-single-digit TM$ growth and teens+ EPS growth as initiatives scale
Raised Guidance: FY25 transaction margin now $15.45-15.55B (+6-7% ex-interest); EPS $5.35-5.39 (+15-16%)
Q4 Outlook: $1.27-1.31 EPS with TM$ +3.5% reflecting growth investments starting
2026 Warning: Management signaling potential near-term margin/EPS headwinds to win "generational shifts" including agentic commerce
Long-Term Target: High-single-digit TM$ growth and teens+ EPS growth as initiatives scale
π‘
Bottom Line for Retail Investors
PayPal delivered a clean beat proving the turnaround is working, then announced becoming the first payment wallet in ChatGPTβa potential game-changer giving access to 700M+ weekly users for agentic AI shopping. U.S. branded volume hit 10% growth (double last year) validating checkout improvements. The OpenAI deal positions PayPal as the payments infrastructure for AI commerce where ChatGPT autonomously researches and purchases for consumers. Bull case strengthened: redesigned checkout scales to 75%+ penetration, BNPL upstream presentment drives 10% volume lift, Venmo ARPA climbs to $40+, AND ChatGPT integration creates 3-5% incremental TPV. At 13x forward earnings generating $6-7B FCF with new dividend, PYPL offers compelling value. Stock surged 15% pre-market on OpenAI news aloneβmarket sees the potential. Critical test: Can management execute on agentic commerce opportunity while managing 2026 investment headwinds?
π Bull Thesis
π
BNPL Megatrend Ownership
$40B TPV Scale: Processing ~$40B BNPL in 2025, growing 20%+ as flexible payments accelerate
Upstream Strategy: Shifting from wallet option to shopping journey start; tests show 10% branded volume lift when BNPL shown on product pages
Customer Love: NPS of 80 globally with U.S. monthly actives +21% demonstrates product-market fit
Flywheel Effect: BNPL users show 35% TPV lift and 30-40% incremental branded checkout usage
Global Expansion: <30% U.S. originations; successfully expanded Canada, Italy, Spain, Germany with in-store rollout
Upstream Strategy: Shifting from wallet option to shopping journey start; tests show 10% branded volume lift when BNPL shown on product pages
Customer Love: NPS of 80 globally with U.S. monthly actives +21% demonstrates product-market fit
Flywheel Effect: BNPL users show 35% TPV lift and 30-40% incremental branded checkout usage
Global Expansion: <30% U.S. originations; successfully expanded Canada, Italy, Spain, Germany with in-store rollout
π±
Venmo Monetization Inflection
$1.7B Revenue: On pace for $1.7B in 2025 ex-interest (+20% YoY), 10-point acceleration from 2 years ago
66M Users: Growing 7% with mid-teens ARPA expansion; doubled debit and Pay with Venmo revenue in 2 years
$1B Monthly TPV: Pay with Venmo hit $1B in September; Pay with Venmo MAs +25%, debit MAs +43%
ARPA Upside: Current $25 is 25-33% of peer potential; power users with P2P+debit+Pay with Venmo have 4x ARPA
Early Adoption: Only 5-10% using debit/Pay with Venmo; new users adopting debit at 4x rate vs 2 years ago
66M Users: Growing 7% with mid-teens ARPA expansion; doubled debit and Pay with Venmo revenue in 2 years
$1B Monthly TPV: Pay with Venmo hit $1B in September; Pay with Venmo MAs +25%, debit MAs +43%
ARPA Upside: Current $25 is 25-33% of peer potential; power users with P2P+debit+Pay with Venmo have 4x ARPA
Early Adoption: Only 5-10% using debit/Pay with Venmo; new users adopting debit at 4x rate vs 2 years ago
π³
Checkout Transformation Scaling
Redesigned Pay Sheet: Now 25% of global checkouts, only half optimized; optimized show 1-point conversion improvement
Biometric Auth: Testing biometrics + redesign showing 2-5% conversion gains; scaling passkeys and mobile
Merchant Tools: Scaling upstream messaging, payment-ready API for targeting, improved placement
U.S. Proof: Online branded checkout growing faster vs 2024; with omnichannel driving 10% total U.S. growth
Global Rollout: Expanding to Europe through 2026; launching competitive rewards program
Biometric Auth: Testing biometrics + redesign showing 2-5% conversion gains; scaling passkeys and mobile
Merchant Tools: Scaling upstream messaging, payment-ready API for targeting, improved placement
U.S. Proof: Online branded checkout growing faster vs 2024; with omnichannel driving 10% total U.S. growth
Global Rollout: Expanding to Europe through 2026; launching competitive rewards program
π
Omnichannel + Agentic + PSP
π¨ OpenAI Exclusive: First payment wallet in ChatGPT launching 2026; 700M+ weekly users; Agentic Commerce Protocol adopted; tens of millions of PayPal merchants get instant ChatGPT storefronts; PayPal handles all payment orchestration
Omnichannel: Debit actives transact 6x more, generate 3x ARPA; debit/Tap to Pay spend +65% YoY
AI Ecosystem: Also partnered with Google and Perplexity for agentic commerce; ChatGPT Enterprise to 24K employees; Codex for engineers
PayPal World: First transactions this week; one integration for merchants to accept all wallets globally
Capital Returns: $2.28B Q3 FCF (+48%); $6B buyback + 10% dividend; $14.4B cash vs $11.4B debt
Omnichannel: Debit actives transact 6x more, generate 3x ARPA; debit/Tap to Pay spend +65% YoY
AI Ecosystem: Also partnered with Google and Perplexity for agentic commerce; ChatGPT Enterprise to 24K employees; Codex for engineers
PayPal World: First transactions this week; one integration for merchants to accept all wallets globally
Capital Returns: $2.28B Q3 FCF (+48%); $6B buyback + 10% dividend; $14.4B cash vs $11.4B debt
π» Bear Thesis
π
Digital Wallet Competition
Slow Rollout: New checkout only at 25% penetration after a year, "taking more time than planned"
Modest Gains: Only 1-point conversion improvement so far vs 2-5% target
Weak Spending: Europe and U.S. seeing softer discretionary spending with declining basket sizes
Q4 Caution: Transaction margin guide of 3.5% (vs 7% YTD) signals potential slowdown
Modest Gains: Only 1-point conversion improvement so far vs 2-5% target
Weak Spending: Europe and U.S. seeing softer discretionary spending with declining basket sizes
Q4 Caution: Transaction margin guide of 3.5% (vs 7% YTD) signals potential slowdown
βοΈ
BNPL Competition
Affirm Exclusives: Competitors locking up Amazon, Shopify, Walmart partnerships
Klarna Threat: European rival aggressively expanding in U.S. with strong youth appeal
Embedded Finance: Square, Stripe, Shopify offering BNPL directly to merchants
Margin Risk: Competition could force fee cuts eliminating profit advantage
Klarna Threat: European rival aggressively expanding in U.S. with strong youth appeal
Embedded Finance: Square, Stripe, Shopify offering BNPL directly to merchants
Margin Risk: Competition could force fee cuts eliminating profit advantage
π’
Enterprise PSP Struggles
Losing to Stripe: Enterprise payment processing becoming commoditized price war
6% Growth Weak: PSP volume growth dramatically trails Stripe (25%+) and Adyen (20%+)
Customer Churn: Large merchants exploring alternatives due to pricing/service issues
Legacy Tech: Infrastructure less developer-friendly than modern competitors
6% Growth Weak: PSP volume growth dramatically trails Stripe (25%+) and Adyen (20%+)
Customer Churn: Large merchants exploring alternatives due to pricing/service issues
Legacy Tech: Infrastructure less developer-friendly than modern competitors
π
2026 Investment Risks
Profit Pressure: Management flagging 2026 investments may create "near-term headwinds" to margins/EPS
Marketing Spend: Starting Q4 investments in rewards, merchant co-marketing recorded as contra-revenue
Credit Tailwind Ending: Strong credit outperformance normalizing, easier comps fading
OpEx Rising: Non-transaction expenses +6% as company reinvests after years of cuts
Marketing Spend: Starting Q4 investments in rewards, merchant co-marketing recorded as contra-revenue
Credit Tailwind Ending: Strong credit outperformance normalizing, easier comps fading
OpEx Rising: Non-transaction expenses +6% as company reinvests after years of cuts
This analysis is for informational purposes only and should not be considered investment advice. Please consult with a financial advisor before making investment decisions.

