Valuation MasterCard, Inc.

Equities

Real-time Estimate Cboe BZX Other stock markets 16:00:00 2024-09-17 EDT			5-day change	1st Jan Change
499.98 ^USD	+0.46%		+2.64%	+17.45%

11:50am	Fingerprint Cards AB and Infineon Technologies AG announces SECORA? Pay Bio	CI
09-16	Mastercard Keeps Quarterly Dividend at $0.66 a Share, Payable Nov. 8 to Holders of Record Oct. 9	MT

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	301,237	355,843	353,053	334,328	399,971	459,802	-	-
Change	-	18.13%	-0.78%	-5.3%	19.63%	14.96%	-	-
Enterprise Value (EV) ¹	302,088	357,919	359,060	340,943	406,472	467,706	467,981	468,182
Change	-	18.48%	0.32%	-5.05%	19.22%	15.06%	0.06%	0.04%
P/E ratio	37.6x	56x	41x	34x	36.1x	35.4x	30.1x	25.9x
PBR	51x	55.6x	48.2x	52.8x	57.1x	54.5x	38.8x	27.4x
PEG	-	-2.8x	1.1x	2x	2.3x	1.9x	1.7x	1.6x
Capitalization / Revenue	17.8x	23.3x	18.7x	15x	15.9x	16.4x	14.7x	13.1x
EV / Revenue	17.9x	23.4x	19x	15.3x	16.2x	16.7x	15x	13.4x
EV / EBITDA	29.7x	41x	32.7x	25.4x	26.5x	27.2x	23.9x	21.2x
EV / EBIT	31.3x	43.9x	35x	26.9x	27.9x	28.7x	25.2x	22.2x
EV / FCF	38.9x	52x	39.6x	31.7x	35x	37.9x	33.4x	29.1x
FCF Yield	2.57%	1.92%	2.52%	3.15%	2.86%	2.64%	3%	3.44%
Dividend per Share ²	1.39	1.64	1.81	2.04	2.37	2.634	2.944	3.355
Rate of return	0.47%	0.46%	0.5%	0.59%	0.56%	0.53%	0.59%	0.67%
EPS ²	7.94	6.37	8.76	10.22	11.83	14.06	16.56	19.22
Distribution rate	17.5%	25.7%	20.7%	20%	20%	18.7%	17.8%	17.5%
Net sales ¹	16,883	15,301	18,884	22,237	25,098	27,956	31,296	35,043
EBITDA ¹	10,186	8,734	10,984	13,401	15,346	17,224	19,560	22,039
EBIT ¹	9,664	8,154	10,258	12,651	14,547	16,290	18,586	21,101
Net income ¹	8,118	6,411	8,687	9,930	11,195	13,019	15,046	17,072
Net Debt ¹	851	2,076	6,007	6,615	6,501	7,904	8,179	8,380
Reference price ²	298.59	356.94	359.32	347.73	426.51	497.71	497.71	497.71
Nbr of stocks (in thousands)	1,008,864	996,925	982,557	961,460	937,776	923,835	-	-
Announcement Date	20-01-29	21-01-28	22-01-27	23-01-26	24-01-31	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
MASTERCARD, INC.	35.4x	16.73x	27.15x	+0.53%	460B
VISA, INC.	30.04x	15.43x	21.9x	+0.72%	553B
VENUSTECH GROUP INC.	19.07x	1.8x	10.82x	+1.89%	2.13B
TOPSEC TECHNOLOGIES GROUP INC.	18.86x	-	-	-.--%	684M
CLEARSALE S.A.	81.5x	-	-	-	278M
NHN KCP CORP.	7.47x	-0.01x	-0.29x	+2.76%	216M
KGINICIS CO.,LTD	4.33x	0.25x	2.17x	+4.46%	190M
Average	28.10x	6.84x	12.35x	+1.73%	145.13B
Weighted average by Cap.	32.44x	15.99x	24.25x	+0.64%