Valuation Visa Inc. Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 2026-08-14			5-day change	1st Jan Change
1.510 ^THB	+1.34%		-0.66%	+8.63%

08-13	Fintech, Payments Firms Outperform Expectations Amid Solid Consumer Spending, RBC Says	MT
08-13	Ackman unveils six new investments including Netflix, Visa, Mastercard in portfolio overhaul	RE

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	670,822	-	-
Change	-	-22.42%	27.48%	20.29%	21.37%	5.67%	-	-
Enterprise Value (EV) ¹	440,449	345,029	435,160	528,717	641,010	680,316	677,241	669,630
Change	-	-21.66%	26.12%	21.5%	21.24%	6.13%	-0.45%	-1.12%
P/E	39.6x	25.4x	27.8x	28.3x	33.5x	29.2x	24.6x	21.7x
PBR	9.94x	10.7x	12.4x	14.3x	17.7x	19x	17.2x	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	13.2x	12x
EV / Revenue	18.3x	11.8x	13.3x	14.7x	16x	14.9x	13.3x	11.9x
EV / EBITDA	26.5x	17.5x	19.8x	20.9x	22.6x	21.1x	18.9x	16.9x
EV / EBIT	27.9x	18.3x	20.7x	21.7x	23.7x	22.1x	19.7x	17.6x
EV / FCF	30.3x	19.3x	22.1x	28.3x	29.7x	29.4x	24.8x	21.7x
FCF Yield	3.3%	5.18%	4.53%	3.54%	3.37%	3.41%	4.03%	4.61%
Dividend per Share ²	1.335	1.575	1.87	2.08	2.44	2.7	3.023	3.366
Rate of return	0.6%	0.89%	0.81%	0.76%	0.71%	0.74%	0.83%	0.92%
EPS ²	5.63	7	8.28	9.73	10.2	12.53	14.84	16.86
Distribution rate	23.7%	22.5%	22.6%	21.4%	23.9%	21.6%	20.4%	20%
Net sales ¹	24,105	29,310	32,653	35,926	40,000	45,744	50,770	56,069
EBITDA ¹	16,608	19,674	21,943	25,351	28,314	32,193	35,804	39,641
EBIT ¹	15,804	18,813	21,000	24,317	27,094	30,842	34,348	38,035
Net income ¹	12,311	14,957	17,273	19,743	20,058	23,940	27,606	30,512
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	365.45	365.45	365.45
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
VISA, INC.	29.17x	14.87x	21.13x	0.74%	671B
PAYPAL HOLDINGS, INC.	12.02x	1.58x	8.11x	0.93%	51.83B
BLOCK, INC.	48.16x	1.86x	10.43x	-.--%	49.92B
FISERV, INC.	11.16x	2.82x	6.79x	-.--%	29.51B
CORPAY, INC.	21.31x	6.44x	12.35x	-.--%	27.92B
GLOBAL PAYMENTS INC.	-25.34x	3.51x	7.49x	1.08%	25.09B
ONE97 COMMUNICATIONS LIMITED	176.72x	10.99x	168.61x	-.--%	11.07B
PAYPAY CORPORATION	19.01x	6.3x	19.43x	-.--%	9.92B
EDENRED SE	15.21x	2.6x	6.15x	5.05%	7.45B
Average	34.16x	5.66x	28.95x	0.87%	98.17B
Weighted average by Cap.	28.46x	12.12x	20.32x	0.69%