Valuation Mastercard, Inc. Sao Paulo

Stocks

Delayed Sao Paulo 09:18:52 2026-09-15 EDT			5-day change	1st Jan Change
94.76 ^BRL	-0.43%		+1.84%	-6.28%

09:03am	UK banks start fundraising as aim to create new payments titan	AN
01:20am	Keo Capital Enters Five-year Partnership with Mastercard	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	353,053	334,328	399,971	483,302	512,648	503,198	-	-
Change	-	-5.3%	19.63%	20.83%	6.07%	-1.84%	-	-
Enterprise Value (EV) ¹	359,060	340,943	406,472	492,756	520,750	513,158	511,411	507,822
Change	-	-5.05%	19.22%	21.23%	5.68%	-1.46%	-0.34%	-0.7%
P/E	41x	34x	36.1x	37.9x	34.6x	29.4x	25x	21.6x
PBR	48.2x	52.8x	57.1x	73.6x	65.4x	56.8x	34.6x	21.8x
PEG	-	2x	2.3x	2.2x	1.8x	1.6x	1.4x	1.4x
Capitalization / Revenue	18.7x	15x	15.9x	17.2x	15.6x	13.5x	12x	10.7x
EV / Revenue	19x	15.3x	16.2x	17.5x	15.9x	13.8x	12.2x	10.8x
EV / EBITDA	32.7x	25.4x	26.5x	28.4x	25.3x	21.8x	19.2x	16.8x
EV / EBIT	35x	26.9x	27.9x	30x	26.8x	23x	20.3x	17.9x
EV / FCF	39.6x	31.7x	35x	34.4x	31.7x	30.2x	25x	22.4x
FCF Yield	2.52%	3.15%	2.86%	2.9%	3.16%	3.31%	4%	4.46%
Dividend per Share ²	1.81	2.04	2.37	2.74	3.04	3.555	3.89	4.392
Rate of return	0.5%	0.59%	0.56%	0.52%	0.53%	0.62%	0.68%	0.76%
EPS ²	8.76	10.22	11.83	13.89	16.52	19.55	22.95	26.59
Distribution rate	20.7%	20%	20%	19.7%	18.4%	18.2%	16.9%	16.5%
Net sales ¹	18,884	22,237	25,098	28,167	32,791	37,260	41,958	46,991
EBITDA ¹	10,984	13,401	15,346	17,349	20,544	23,584	26,660	30,158
EBIT ¹	10,258	12,651	14,547	16,452	19,401	22,291	25,235	28,387
Net income ¹	8,687	9,930	11,195	12,874	14,968	17,235	19,585	22,098
Net Debt ¹	6,007	6,615	6,501	9,454	8,102	9,960	8,213	4,625
Reference price ²	359.32	347.73	426.51	526.57	570.88	574.42	574.42	574.42
Nbr of stocks (in thousands)	982,557	961,460	937,776	917,831	897,996	876,010	-	-
Announcement Date	1/27/22	1/26/23	1/31/24	1/30/25	1/29/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MASTERCARD, INC.	29.38x	13.77x	21.76x	0.62%	503B
TOPSEC TECHNOLOGIES GROUP INC.	79.29x	-	-	-	1.28B
NHN KCP CORP.	9.83x	0.14x	3.1x	1.8%	405M
NICE INFORMATION & TELECOMMUNICATION, INC.	5.48x	0.1x	1.25x	3.68%	264M
KGINICIS CO.,LTD	4.59x	0.29x	3x	6.63%	201M
Average	25.71x	3.58x	7.27x	3.18%	101.07B
Weighted average by Cap.	29.47x	13.75x	21.73x	0.62%