Valuation Mastercard, Inc. Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 10:29:20 2026-08-20 EDT			5-day change	1st Jan Change
492.15 ^EUR	+0.25%		+0.29%	-0.74%

08-18	Bank Indonesia expands use of its government credit card system to retail usage	RE
08-17	President Capital Adjusts Price Target on Mastercard to $729 From $693, Maintains Buy Rating	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	502,584	-	-
Change	-	-5.3%	19.63%	20.83%	6.07%	-1.96%	-	-
Enterprise Value (EV) ¹	359,060	340,943	406,472	492,756	520,750	512,566	510,807	507,209
Change	-	-5.05%	19.22%	21.23%	5.68%	-1.57%	-0.34%	-0.7%
P/E	41x	34x	36.1x	37.9x	34.6x	29.3x	25x	21.6x
PBR	48.2x	52.8x	57.1x	73.6x	65.4x	56.7x	34.6x	21.7x
PEG	-	2x	2.3x	2.2x	1.8x	1.6x	1.4x	1.4x
Capitalization / Revenue	18.7x	15x	15.9x	17.2x	15.6x	13.5x	12x	10.7x
EV / Revenue	19x	15.3x	16.2x	17.5x	15.9x	13.8x	12.2x	10.8x
EV / EBITDA	32.7x	25.4x	26.5x	28.4x	25.3x	21.8x	19.2x	16.9x
EV / EBIT	35x	26.9x	27.9x	30x	26.8x	23x	20.2x	17.9x
EV / FCF	39.6x	31.7x	35x	34.4x	31.7x	29.9x	25x	22.4x
FCF Yield	2.52%	3.15%	2.86%	2.9%	3.16%	3.34%	4%	4.47%
Dividend per Share ²	1.81	2.04	2.37	2.74	3.04	3.557	3.907	4.392
Rate of return	0.5%	0.59%	0.56%	0.52%	0.53%	0.62%	0.68%	0.77%
EPS ²	8.76	10.22	11.83	13.89	16.52	19.57	22.97	26.55
Distribution rate	20.7%	20%	20%	19.7%	18.4%	18.2%	17%	16.5%
Net sales ¹	18,884	22,237	25,098	28,167	32,791	37,257	41,968	47,010
EBITDA ¹	10,984	13,401	15,346	17,349	20,544	23,550	26,638	30,057
EBIT ¹	10,258	12,651	14,547	16,452	19,401	22,300	25,237	28,368
Net income ¹	8,687	9,930	11,195	12,874	14,968	17,232	19,612	22,013
Net Debt ¹	6,007	6,615	6,501	9,454	8,102	9,982	8,222	4,625
Reference price ²	359.32	347.73	426.51	526.57	570.88	573.72	573.72	573.72
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MASTERCARD, INC.	29.31x	13.76x	21.76x	0.62%	503B
TOPSEC TECHNOLOGIES GROUP INC.	67.5x	-	-	-	1.09B
NHN KCP CORP.	9.19x	0.12x	2.59x	1.92%	367M
NICE INFORMATION & TELECOMMUNICATION, INC.	6.09x	0.05x	0.67x	3.61%	210M
KGINICIS CO.,LTD	4.52x	0.28x	2.97x	6.73%	192M
Average	23.32x	3.55x	7.00x	3.22%	100.89B
Weighted average by Cap.	29.36x	13.74x	21.73x	0.62%