|
Market Closed -
NYSE
16:00:02 2026-11-06 EST
|
5-day change | 1st Jan Change | ||
| 652.70 USD | -0.49% |
|
+2.30% | +14.33% |
| 11-05 | Firmly, Inc. announced that it has received $15 million in funding from a group of investors | CI |
| 11-05 | Visa sees US holiday retail sales growing 4.5%, fastest pace since 2021 | RE |
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 | 568,617 | - | - |
| Change | - | -5.3% | 19.63% | 20.83% | 6.07% | 10.92% | - | - |
| Enterprise Value (EV) 1 | 359,060 | 340,943 | 406,472 | 492,756 | 520,750 | 578,481 | 575,947 | 573,795 |
| Change | - | -5.05% | 19.22% | 21.23% | 5.68% | 11.09% | -0.44% | -0.37% |
| P/E | 41x | 34x | 36.1x | 37.9x | 34.6x | 33.2x | 28.3x | 24.4x |
| PBR | 48.2x | 52.8x | 57.1x | 73.6x | 65.4x | 70.6x | 48x | 32x |
| PEG | - | 2x | 2.3x | 2.2x | 1.8x | 1.8x | 1.6x | 1.5x |
| Capitalization / Revenue | 18.7x | 15x | 15.9x | 17.2x | 15.6x | 15.2x | 13.5x | 12.1x |
| EV / Revenue | 19x | 15.3x | 16.2x | 17.5x | 15.9x | 15.5x | 13.7x | 12.2x |
| EV / EBITDA | 32.7x | 25.4x | 26.5x | 28.4x | 25.3x | 24.5x | 21.5x | 18.9x |
| EV / EBIT | 35x | 26.9x | 27.9x | 30x | 26.8x | 25.8x | 22.7x | 20x |
| EV / FCF | 39.6x | 31.7x | 35x | 34.4x | 31.7x | 34.1x | 28x | 24.9x |
| FCF Yield | 2.52% | 3.15% | 2.86% | 2.9% | 3.16% | 2.93% | 3.57% | 4.02% |
| Dividend per Share 2 | 1.81 | 2.04 | 2.37 | 2.74 | 3.04 | 3.5 | 3.902 | 4.397 |
| Rate of return | 0.5% | 0.59% | 0.56% | 0.52% | 0.53% | 0.54% | 0.6% | 0.67% |
| EPS 2 | 8.76 | 10.22 | 11.83 | 13.89 | 16.52 | 19.63 | 23.06 | 26.76 |
| Distribution rate | 20.7% | 20% | 20% | 19.7% | 18.4% | 17.8% | 16.9% | 16.4% |
| Net sales 1 | 18,884 | 22,237 | 25,098 | 28,167 | 32,791 | 37,371 | 42,087 | 47,149 |
| EBITDA 1 | 10,984 | 13,401 | 15,346 | 17,349 | 20,544 | 23,615 | 26,790 | 30,315 |
| EBIT 1 | 10,258 | 12,651 | 14,547 | 16,452 | 19,401 | 22,385 | 25,374 | 28,663 |
| Net income 1 | 8,687 | 9,930 | 11,195 | 12,874 | 14,968 | 17,299 | 19,689 | 22,297 |
| Net Debt 1 | 6,007 | 6,615 | 6,501 | 9,454 | 8,102 | 9,865 | 7,331 | 5,178 |
| Reference price 2 | 359.32 | 347.73 | 426.51 | 526.57 | 570.88 | 652.70 | 652.70 | 652.70 |
| Nbr of stocks (in thousands) | 982,557 | 961,460 | 937,776 | 917,831 | 897,996 | 871,176 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 33.25x | 15.48x | 24.5x | 0.54% | 569B | |
| 14.58x | 6.76x | 14.62x | 0.31% | 3,496B | |
| 20.95x | 6.12x | 10.99x | 0.35% | 1,560B | |
| 14.55x | 3.86x | 8.95x | 1.4% | 482B | |
| 20.79x | 1.51x | 10.12x | 1% | 272B | |
| 17.69x | 5.23x | 15.68x | -.--% | 260B | |
| 93.79x | 12.16x | 66.67x | -.--% | 192B | |
| 26.08x | 2.49x | 12.58x | -.--% | 140B | |
| 45.58x | 5.34x | 35.23x | -.--% | 124B | |
| 8.48x | 0.98x | 4.22x | -.--% | 118B | |
| Average | 29.57x | 5.99x | 20.36x | 0.36% | 721.24B | |
| Weighted average by Cap. | 20.54x | 6.80x | 15.63x | 0.4% |
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
