|
Market Closed -
Swiss Exchange
11:36:36 2026-09-30 EDT
|
5-day change | 1st Jan Change | ||
| 561.70 USD | -0.41% |
|
+0.48% | -2.22% |
| 09-30 | Mastercard Announces Expansion of Agent Pay with New Trust and Intelligence Services | CI |
| 09-30 | Kroger Launches Rewards Mastercard for Grocery, Fuel Savings | 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 | 483,093 | - | - |
| Change | - | -5.3% | 19.63% | 20.83% | 6.07% | -5.77% | - | - |
| Enterprise Value (EV) 1 | 359,060 | 340,943 | 406,472 | 492,756 | 520,750 | 493,053 | 491,306 | 487,718 |
| Change | - | -5.05% | 19.22% | 21.23% | 5.68% | -5.32% | -0.35% | -0.73% |
| P/E | 41x | 34x | 36.1x | 37.9x | 34.6x | 28.2x | 24x | 20.7x |
| PBR | 48.2x | 52.8x | 57.1x | 73.6x | 65.4x | 54.5x | 33.2x | 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 | 13.2x | 11.7x | 10.4x |
| EV / EBITDA | 32.7x | 25.4x | 26.5x | 28.4x | 25.3x | 20.9x | 18.4x | 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 | 29x | 24x | 21.5x |
| 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% | 0.71% | 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 | 41,958 | 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 | 22,299 | 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 | 551.47 | 551.47 | 551.47 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.52x | 8.06x | 17.22x | 0.26% | 4,150B | |
| 23.67x | 7.49x | 13.17x | 0.29% | 1,882B | |
| 14.92x | 3.98x | 9.21x | 1.37% | 495B | |
| 28.83x | 13.52x | 21.36x | 0.63% | 494B | |
| 19.62x | 5.81x | 17.45x | -.--% | 293B | |
| 21.07x | 1.52x | 10.47x | 1.01% | 268B | |
| 92.26x | 12.12x | 65.07x | -.--% | 191B | |
| 21.69x | 2.49x | 12.67x | -.--% | 142B | |
| 7.94x | 0.87x | 3.76x | -.--% | 110B | |
| Average | 27.39x | 6.21x | 18.93x | 0.39% | 891.56B | |
| Weighted average by Cap. | 20.89x | 7.61x | 16.68x | 0.36% |
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
- MA Stock
- Valuation Mastercard, Inc.
Select your edition
All financial news and data tailored to specific country editions
