BID TerminalOpen complete report
Research library Payments & Fintech

Back of Napkin

The Western Union Company WU

Three-pass checkedFresh as companies report

At $8.88 you're paying about 5.1x FY2026 consensus earnings for a business that returned roughly 20% of its current market cap to shareholders in FY2025 dividends and buybacks; the melt is what you're being paid to hold.

Revenue has fallen four straight years, adjusted EPS dropped 39% in Q1 2026, and the thin out-year consensus already models decline resuming after the Intermex bump; the stablecoin option (USDPT, live on Solana since May) rides along free.

Key data

Sector / listingCross-border remittances; NYSE, FYE Dec
Price$8.88 (52w range $6.91 to $10.35)
Market cap$2.77B
Enterprise value$4.24B
TTM revenue (through Q1 2026)$4.05B
TTM GAAP diluted EPS (through Q1 2026)$1.36
FY26E adjusted EPS (consensus)$1.74
Forward P/E (FY26E)5.1x
Net debt$1.47B (1.7x TTM EBITDA)
Dividend$0.94 per year, 10.6% yield

WU · price with moving averages

Daily · 6MWeekly · 3Y
$6$8$10$12$15 Sep '23Apr '24Nov '24Jun '25Jan '26Aug '26 BID
EMAs82140

Source: market data.

The business

Western Union moves money across borders for people, not companies: a worker in Dallas or Dubai sends a few hundred dollars home to family in Mexico, the Philippines, or Nigeria, and WU takes a fee of a few percent. The engine is the Consumer Money Transfer franchise built on roughly 400,000 retail agent locations across 200-plus countries, still weighted toward cash handed over a counter; a growing digital business (app and web) sits alongside it, plus a small Consumer Services segment (bill pay, retail FX, prepaid). The cash-corridor franchise carries nearly all the economics today, and it is the part in structural decline as remittances shift to app-first competitors and, at the margin, stablecoin rails.

What the financials don't show: WU's customers are migrant workers, so volumes track immigration policy and enforcement, not GDP. Two policy shocks hit at once in 2026: tighter US immigration enforcement and the 1% US excise tax on cash-funded remittances that took effect in January under the 2025 tax law, both leaning on the US-to-Latin-America corridor that is WU's largest. Against that, management is buying Intermex (IMXI, ≈$500M cash), the strongest US-to-Mexico specialist, and launched USDPT, a dollar stablecoin issued by Anchorage Digital Bank on Solana, in early May 2026, with a consumer spend product planned for 40-plus countries this year.

Inside the complete Back of Napkin

  1. 01The business
  2. 02The numbers
  3. 03Management
  4. 04The linchpins
  5. 05Closing
  6. 06Methodology

Continue with WU

Get the complete Back of Napkin free.

Choose this as your free complete report. No card required.

Read the complete report