Valuation Visa Inc. Borsa Italiana

Stocks

Real-time Estimate Tradegate 12:47:05 2026-09-11 EDT			5-day change	1st Jan Change
319.40 ^EUR	+1.12%		-3.25%	+4.93%

02:54am	Visa partners with IFC to expand access to digital payments in emerging markets
09-10	Visa Insider Sold Shares Worth $687,691, According to a Recent SEC Filing	MT

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	439,689	341,101	434,825	523,056	634,836	674,053	-	-
Change	-	-22.42%	27.48%	20.29%	21.37%	6.18%	-	-
Enterprise Value (EV) ¹	440,449	345,029	435,160	528,717	641,010	683,546	680,471	672,861
Change	-	-21.66%	26.12%	21.5%	21.24%	6.64%	-0.45%	-1.12%
P/E	39.6x	25.4x	27.8x	28.3x	33.5x	29.3x	24.7x	21.7x
PBR	9.94x	10.7x	12.4x	14.3x	17.7x	19.1x	17.3x	15.1x
PEG	-	1x	1.5x	1.6x	6.94x	1.3x	1.3x	1.6x
Capitalization / Revenue	18.2x	11.6x	13.3x	14.6x	15.9x	14.7x	13.3x	12x
EV / Revenue	18.3x	11.8x	13.3x	14.7x	16x	14.9x	13.4x	12x
EV / EBITDA	26.5x	17.5x	19.8x	20.9x	22.6x	21.2x	19x	16.9x
EV / EBIT	27.9x	18.3x	20.7x	21.7x	23.7x	22.2x	19.8x	17.7x
EV / FCF	30.3x	19.3x	22.1x	28.3x	29.7x	29.5x	24.9x	21.8x
FCF Yield	3.3%	5.18%	4.53%	3.54%	3.37%	3.39%	4.01%	4.58%
Dividend per Share ²	1.335	1.575	1.87	2.08	2.44	2.7	3.023	3.367
Rate of return	0.6%	0.89%	0.81%	0.76%	0.71%	0.74%	0.82%	0.92%
EPS ²	5.63	7	8.28	9.73	10.2	12.53	14.86	16.91
Distribution rate	23.7%	22.5%	22.6%	21.4%	23.9%	21.6%	20.3%	19.9%
Net sales ¹	24,105	29,310	32,653	35,926	40,000	45,756	50,787	56,114
EBITDA ¹	16,608	19,674	21,943	25,351	28,314	32,198	35,827	39,770
EBIT ¹	15,804	18,813	21,000	24,317	27,094	30,842	34,357	38,071
Net income ¹	12,311	14,957	17,273	19,743	20,058	23,911	27,631	30,582
Net Debt ¹	760	3,928	335	5,661	6,174	9,493	6,418	-1,192
Reference price ²	222.75	177.65	230.01	274.95	341.38	367.21	367.21	367.21
Nbr of stocks (in thousands)	1,973,911	1,920,074	1,890,459	1,902,367	1,859,616	1,835,606	-	-
Announcement Date	10/26/21	10/25/22	10/24/23	10/29/24	10/28/25	-	-	-

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.($)
VISA, INC.	29.31x	14.94x	21.23x	0.74%	674B
BLOCK, INC.	48x	1.78x	9.97x	-.--%	47.8B
PAYPAL HOLDINGS, INC.	10.48x	1.4x	7.18x	1.05%	45.6B
CORPAY, INC.	20.49x	6.23x	11.89x	-.--%	26.82B
FISERV, INC.	10.35x	2.65x	6.38x	-.--%	26.02B
GLOBAL PAYMENTS INC.	-20.97x	3.34x	7.12x	1.15%	23.43B
PAYPAY CORPORATION	22.87x	6.98x	21.54x	-.--%	12.35B
ONE97 COMMUNICATIONS LIMITED	93.19x	9.15x	83.41x	-.--%	11.65B
EDENRED SE	15.43x	2.63x	6.2x	4.99%	7.6B
Average	25.46x	5.45x	19.43x	0.88%	97.26B
Weighted average by Cap.	27.81x	12.28x	19.48x	0.7%