|
Market Closed -
NYSE
16:00:03 2026-10-02 EDT
|
5-day change | 1st Jan Change | ||
| 552.26 USD | +0.41% |
|
-2.71% | -3.26% |
| 10-01 | Temasek comfortable with current AI spending levels, executive says | RE |
| 10-01 | Bank of Montreal, Mastercard Enable Embedded Virtual Card Payments in Enterprise Software | MT |
Company Valuation: Mastercard, Inc.
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 | 483,785 | - | - |
| Change | - | -5.3% | 19.63% | 20.83% | 6.07% | -5.63% | - | - |
| Enterprise Value (EV) 1 | 359,060 | 340,943 | 406,472 | 492,756 | 520,750 | 493,745 | 491,998 | 488,410 |
| Change | - | -5.05% | 19.22% | 21.23% | 5.68% | -5.19% | -0.35% | -0.73% |
| P/E | 41x | 34x | 36.1x | 37.9x | 34.6x | 28.2x | 24.1x | 20.8x |
| PBR | 48.2x | 52.8x | 57.1x | 73.6x | 65.4x | 54.6x | 33.3x | 20.9x |
| PEG | - | 2x | 2.3x | 2.2x | 1.8x | 1.5x | 1.4x | 1.3x |
| Capitalization / Revenue | 18.7x | 15x | 15.9x | 17.2x | 15.6x | 13x | 11.5x | 10.3x |
| EV / Revenue | 19x | 15.3x | 16.2x | 17.5x | 15.9x | 13.3x | 11.7x | 10.4x |
| EV / EBITDA | 32.7x | 25.4x | 26.5x | 28.4x | 25.3x | 20.9x | 18.5x | 16.2x |
| EV / EBIT | 35x | 26.9x | 27.9x | 30x | 26.8x | 22.1x | 19.5x | 17.2x |
| EV / FCF | 39.6x | 31.7x | 35x | 34.4x | 31.7x | 29.1x | 24.1x | 21.6x |
| FCF Yield | 2.52% | 3.15% | 2.86% | 2.9% | 3.16% | 3.44% | 4.16% | 4.64% |
| 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% | 0.64% | 0.7% | 0.8% |
| 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 | 37,259 | 41,959 | 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 | 22,299 | 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 | 552.26 | 552.26 | 552.26 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 28.25x | 13.25x | 20.94x | 0.64% | 484B | |
| 16.65x | 8.13x | 17.36x | 0.25% | 4,184B | |
| 23.36x | 7.38x | 12.98x | 0.29% | 1,855B | |
| 14.53x | 3.88x | 8.97x | 1.4% | 483B | |
| 18.71x | 5.55x | 16.66x | -.--% | 279B | |
| 20.59x | 1.49x | 10.26x | 1.03% | 263B | |
| 94.21x | 12.39x | 66.51x | -.--% | 195B | |
| 21.41x | 2.45x | 12.44x | -.--% | 139B | |
| 3.08x | 86.09x | 2.34x | 0.13% | 114B | |
| 7.72x | 0.83x | 3.57x | -.--% | 107B | |
| Average | 24.85x | 14.14x | 17.20x | 0.38% | 810.22B | |
| Weighted average by Cap. | 20.59x | 8.70x | 16.52x | 0.35% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- MA Stock
- Valuation Mastercard, Inc.
Select your edition
All financial news and data tailored to specific country editions
