Valuation Mastercard, Inc. Sao Paulo

Stocks

Market Closed - Sao Paulo 16:05:00 2026-10-29 EDT			5-day change	1st Jan Change
108.35 ^BRL	+2.70%		+7.48%	+7.16%

05:52am	TD Cowen Adjusts Price Target on Mastercard to $726 From $667	MT
05:52am	Mizuho Adjusts Price Target on Mastercard to $711 From $666	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	556,880	-	-
Change	-	-5.3%	19.63%	20.83%	6.07%	8.63%	-	-
Enterprise Value (EV) ¹	359,060	340,943	406,472	492,756	520,750	564,606	563,771	561,641
Change	-	-5.05%	19.22%	21.23%	5.68%	8.42%	-0.15%	-0.38%
P/E	41x	34x	36.1x	37.9x	34.6x	32.2x	27.6x	23.8x
PBR	48.2x	52.8x	57.1x	73.6x	65.4x	65.9x	43.8x	29.3x
PEG	-	2x	2.3x	2.2x	1.8x	1.7x	1.6x	1.5x
Capitalization / Revenue	18.7x	15x	15.9x	17.2x	15.6x	14.9x	13.2x	11.8x
EV / Revenue	19x	15.3x	16.2x	17.5x	15.9x	15.1x	13.4x	11.9x
EV / EBITDA	32.7x	25.4x	26.5x	28.4x	25.3x	23.9x	21.1x	18.5x
EV / EBIT	35x	26.9x	27.9x	30x	26.8x	25.2x	22.3x	19.7x
EV / FCF	39.6x	31.7x	35x	34.4x	31.7x	33x	27.5x	24.6x
FCF Yield	2.52%	3.15%	2.86%	2.9%	3.16%	3.03%	3.64%	4.07%
Dividend per Share ²	1.81	2.04	2.37	2.74	3.04	3.511	3.919	4.387
Rate of return	0.5%	0.59%	0.56%	0.52%	0.53%	0.55%	0.62%	0.69%
EPS ²	8.76	10.22	11.83	13.89	16.52	19.72	23.02	26.68
Distribution rate	20.7%	20%	20%	19.7%	18.4%	17.8%	17%	16.4%
Net sales ¹	18,884	22,237	25,098	28,167	32,791	37,389	42,040	47,164
EBITDA ¹	10,984	13,401	15,346	17,349	20,544	23,634	26,720	30,307
EBIT ¹	10,258	12,651	14,547	16,452	19,401	22,364	25,295	28,544
Net income ¹	8,687	9,930	11,195	12,874	14,968	17,368	19,725	22,321
Net Debt ¹	6,007	6,615	6,501	9,454	8,102	7,727	6,892	4,761
Reference price ²	359.32	347.73	426.51	526.57	570.88	635.70	635.70	635.70
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ALPHABET INC.	14.39x	6.74x	14.76x	0.31%	3,481B
META PLATFORMS, INC.	21.44x	6.26x	11.25x	0.34%	1,596B
MASTERCARD, INC.	32.5x	15.2x	24.03x	0.55%	557B
TENCENT HOLDINGS LIMITED	13x	3.45x	8x	1.57%	433B
NETFLIX, INC.	17.31x	5.12x	15.35x	-.--%	255B
ALIBABA GROUP HOLDING LIMITED	18.79x	1.37x	9.24x	1.1%	247B
SHOPIFY INC.	103.12x	13.68x	73.51x	-.--%	215B
UBER TECHNOLOGIES, INC.	20.7x	2.36x	12x	-.--%	134B
SPOTIFY TECHNOLOGY S.A.	42.27x	4.9x	32.32x	-.--%	115B
Average	31.50x	6.56x	22.27x	0.43%	781.43B
Weighted average by Cap.	20.88x	6.95x	16.14x	0.41%