Valuation Mastercard, Inc. Xetra

Stocks

Real-time Estimate Tradegate Other stock markets 08:36:39 2026-06-18 EDT			5-day change	1st Jan Change
431.00 ^EUR	-0.44%		+2.61%	-11.92%

06-17	The Dove Has to Land
06-17	The Warsh test

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	435,598	-	-
Change	-	-5.3%	19.63%	20.83%	6.07%	-15.03%	-	-
Enterprise Value (EV) ¹	359,060	340,943	406,472	492,756	520,750	443,031	440,511	434,792
Change	-	-5.05%	19.22%	21.23%	5.68%	-14.92%	-0.57%	-1.3%
P/E	41x	34x	36.1x	37.9x	34.6x	25.5x	21.8x	18.9x
PBR	48.2x	52.8x	57.1x	73.6x	65.4x	42.2x	27.4x	18.4x
PEG	-	2x	2.3x	2.2x	1.8x	1.5x	1.3x	1.2x
Capitalization / Revenue	18.7x	15x	15.9x	17.2x	15.6x	11.7x	10.4x	9.31x
EV / Revenue	19x	15.3x	16.2x	17.5x	15.9x	11.9x	10.6x	9.29x
EV / EBITDA	32.7x	25.4x	26.5x	28.4x	25.3x	18.9x	16.7x	14.6x
EV / EBIT	35x	26.9x	27.9x	30x	26.8x	20x	17.6x	15.4x
EV / FCF	39.6x	31.7x	35x	34.4x	31.7x	25.3x	21.6x	19x
FCF Yield	2.52%	3.15%	2.86%	2.9%	3.16%	3.95%	4.63%	5.27%
Dividend per Share ²	1.81	2.04	2.37	2.74	3.04	3.48	3.896	4.281
Rate of return	0.5%	0.59%	0.56%	0.52%	0.53%	0.71%	0.79%	0.87%
EPS ²	8.76	10.22	11.83	13.89	16.52	19.32	22.65	26.15
Distribution rate	20.7%	20%	20%	19.7%	18.4%	18%	17.2%	16.4%
Net sales ¹	18,884	22,237	25,098	28,167	32,791	37,085	41,729	46,798
EBITDA ¹	10,984	13,401	15,346	17,349	20,544	23,396	26,430	29,722
EBIT ¹	10,258	12,651	14,547	16,452	19,401	22,153	25,039	28,197
Net income ¹	8,687	9,930	11,195	12,874	14,968	17,095	19,517	21,898
Net Debt ¹	6,007	6,615	6,501	9,454	8,102	7,433	4,913	-806
Reference price ²	359.32	347.73	426.51	526.57	570.88	492.99	492.99	492.99
Nbr of stocks (in thousands)	982,557	961,460	937,776	917,831	897,996	883,584	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
TOPSEC TECHNOLOGIES GROUP INC.	66.75x	-	-	1.61%	1.07B
NHN KCP CORP.	11.11x	0.1x	2.09x	1.76%	386M
KGINICIS CO.,LTD	4.7x	0.35x	3.34x	5.82%	177M
ACER CYBER SECURITY INC.	15.26x	1.45x	9.51x	5.34%	169M
Average	24.45x	0.63x	4.98x	3.63%	450.86M
Weighted average by Cap.	43.95x	0.47x	4.11x	2.4%