Valuation Mastercard Incorporated Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 2026-10-30			5-day change	1st Jan Change
2.160 ^THB	+3.85%		+2.86%	+18.03%

10-30	Macquarie Adjusts Price Target on Mastercard to $750 From $670, Maintains Outperform Rating	MT
10-30	Mastercard's Clean Q3 Beat Reflects Ability to Compound Through Mixed Spending Backdrop, BofA Says	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	555,819	-	-
Change	-	-5.3%	19.63%	20.83%	6.07%	8.42%	-	-
Enterprise Value (EV) ¹	359,060	340,943	406,472	492,756	520,750	563,397	562,711	560,580
Change	-	-5.05%	19.22%	21.23%	5.68%	8.19%	-0.12%	-0.38%
P/E	41x	34x	36.1x	37.9x	34.6x	32.5x	27.7x	23.8x
PBR	48.2x	52.8x	57.1x	73.6x	65.4x	67.6x	46.9x	32.3x
PEG	-	2x	2.3x	2.2x	1.8x	1.7x	1.6x	1.5x
Capitalization / Revenue	18.7x	15x	15.9x	17.2x	15.6x	14.9x	13.2x	11.8x
EV / Revenue	19x	15.3x	16.2x	17.5x	15.9x	15.1x	13.4x	11.9x
EV / EBITDA	32.7x	25.4x	26.5x	28.4x	25.3x	23.9x	21x	18.5x
EV / EBIT	35x	26.9x	27.9x	30x	26.8x	25.2x	22.2x	19.6x
EV / FCF	39.6x	31.7x	35x	34.4x	31.7x	33.4x	27.4x	24.3x
FCF Yield	2.52%	3.15%	2.86%	2.9%	3.16%	2.99%	3.65%	4.11%
Dividend per Share ²	1.81	2.04	2.37	2.74	3.04	3.518	3.923	4.398
Rate of return	0.5%	0.59%	0.56%	0.52%	0.53%	0.55%	0.61%	0.69%
EPS ²	8.76	10.22	11.83	13.89	16.52	19.62	23.07	26.76
Distribution rate	20.7%	20%	20%	19.7%	18.4%	17.9%	17%	16.4%
Net sales ¹	18,884	22,237	25,098	28,167	32,791	37,348	42,061	47,201
EBITDA ¹	10,984	13,401	15,346	17,349	20,544	23,590	26,752	30,311
EBIT ¹	10,258	12,651	14,547	16,452	19,401	22,375	25,354	28,642
Net income ¹	8,687	9,930	11,195	12,874	14,968	17,279	19,719	22,293
Net Debt ¹	6,007	6,615	6,501	9,454	8,102	7,578	6,892	4,761
Reference price ²	359.32	347.73	426.51	526.57	570.88	638.01	638.01	638.01
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

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.($)
ALPHABET INC.	14.2x	6.63x	14.54x	0.32%	3,431B
META PLATFORMS, INC.	21.12x	6.17x	11.08x	0.34%	1,572B
MASTERCARD, INC.	32.52x	15.08x	23.88x	0.55%	556B
TENCENT HOLDINGS LIMITED	13.19x	3.51x	8.12x	1.54%	440B
NETFLIX, INC.	17.32x	5.12x	15.36x	-.--%	255B
ALIBABA GROUP HOLDING LIMITED	18.4x	1.35x	9.08x	1.12%	244B
SHOPIFY INC.	97.31x	12.89x	69.26x	-.--%	203B
UBER TECHNOLOGIES, INC.	20.54x	2.34x	11.91x	-.--%	133B
SPOTIFY TECHNOLOGY S.A.	45.11x	5.24x	34.59x	-.--%	122B
Average	31.08x	6.48x	21.98x	0.43%	772.83B
Weighted average by Cap.	20.51x	6.84x	15.83x	0.41%