Valuation Mastercard, Inc. Xetra

Stocks

Real-time Estimate Tradegate 05:19:49 2026-09-11 EDT			5-day change	1st Jan Change
492.30 ^EUR	+1.19%		-1.86%	-0.29%

09:08pm	Mastercard Incorporated Presents at Goldman Sachs Communacopia + Technology Conference 2026, Sep-10-2026 04:25 PM
09-10	Producer Prices Pour Fuel on the Fire

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	495,270	-	-
Change	-	-5.3%	19.63%	20.83%	6.07%	-3.39%	-	-
Enterprise Value (EV) ¹	359,060	340,943	406,472	492,756	520,750	505,230	503,483	499,894
Change	-	-5.05%	19.22%	21.23%	5.68%	-2.98%	-0.35%	-0.71%
P/E	41x	34x	36.1x	37.9x	34.6x	28.9x	24.6x	21.3x
PBR	48.2x	52.8x	57.1x	73.6x	65.4x	55.9x	34.1x	21.4x
PEG	-	2x	2.3x	2.2x	1.8x	1.6x	1.4x	1.3x
Capitalization / Revenue	18.7x	15x	15.9x	17.2x	15.6x	13.3x	11.8x	10.5x
EV / Revenue	19x	15.3x	16.2x	17.5x	15.9x	13.6x	12x	10.6x
EV / EBITDA	32.7x	25.4x	26.5x	28.4x	25.3x	21.4x	18.9x	16.6x
EV / EBIT	35x	26.9x	27.9x	30x	26.8x	22.7x	20x	17.6x
EV / FCF	39.6x	31.7x	35x	34.4x	31.7x	29.7x	24.6x	22.1x
FCF Yield	2.52%	3.15%	2.86%	2.9%	3.16%	3.36%	4.06%	4.53%
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%	0.63%	0.69%	0.78%
EPS ²	8.76	10.22	11.83	13.89	16.52	19.57	22.97	26.6
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	37,263	41,961	46,991
EBITDA ¹	10,984	13,401	15,346	17,349	20,544	23,559	26,627	30,108
EBIT ¹	10,258	12,651	14,547	16,452	19,401	22,295	25,235	28,378
Net income ¹	8,687	9,930	11,195	12,874	14,968	17,240	19,595	22,104
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	565.37	565.37	565.37
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.	28.89x	13.56x	21.44x	0.63%	495B
TOPSEC TECHNOLOGIES GROUP INC.	70.18x	-	-	-	1.14B
NHN KCP CORP.	10.05x	0.15x	3.26x	1.76%	414M
NICE INFORMATION & TELECOMMUNICATION, INC.	5.49x	0.09x	1.14x	3.17%	256M
KGINICIS CO.,LTD	4.6x	0.28x	3x	6.61%	202M
Average	23.84x	3.52x	7.21x	3.04%	99.46B
Weighted average by Cap.	28.95x	13.54x	21.41x	0.63%