Valuation Visa, Inc.

Equities

Market Closed - Nyse Other stock markets 16:00:02 2025-07-18 EDT			5-day change	1st Jan Change
349.05 ^USD	-0.22%		+0.32%	+10.44%

07-18	BNP Paribas Exane Adjusts Price Target on Visa to $420 From $370, Maintains Outperform Rating	MT
07-17	VISA : RBC reaffirms its Buy rating	ZD

Data adjusted to current consolidation scope

Fiscal Period: September	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	394,933	439,689	341,101	434,825	523,056	653,478	-	-
Change	-	11.33%	-22.42%	27.48%	20.29%	24.93%	-	-
Enterprise Value (EV) ¹	398,962	440,449	345,029	435,160	528,717	658,837	658,985	652,733
Change	-	10.4%	-21.66%	26.12%	21.5%	24.61%	0.02%	-0.95%
P/E ratio	40.9x	39.6x	25.4x	27.8x	28.3x	32.5x	27.6x	24.7x
PBR	9.29x	9.94x	10.7x	12.4x	14.3x	18.4x	17.1x	15.9x
PEG	-	2.6x	1x	1.5x	1.6x	3.1x	1.6x	2.2x
Capitalization / Revenue	18.1x	18.2x	11.6x	13.3x	14.6x	16.5x	15x	13.6x
EV / Revenue	18.3x	18.3x	11.8x	13.3x	14.7x	16.7x	15.1x	13.6x
EV / EBITDA	26.9x	26.5x	17.5x	19.8x	20.9x	23.7x	21.3x	19.2x
EV / EBIT	28.3x	27.9x	18.3x	20.7x	21.7x	24.7x	22.1x	19.9x
EV / FCF	41.1x	30.3x	19.3x	22.1x	28.3x	29.6x	26.4x	24x
FCF Yield	2.43%	3.3%	5.18%	4.53%	3.54%	3.38%	3.79%	4.16%
Dividend per Share ²	1.22	1.335	1.575	1.87	2.08	2.383	2.628	2.905
Rate of return	0.61%	0.6%	0.89%	0.81%	0.76%	0.68%	0.75%	0.83%
EPS ²	4.89	5.63	7	8.28	9.73	10.75	12.65	14.1
Distribution rate	24.9%	23.7%	22.5%	22.6%	21.4%	22.2%	20.8%	20.6%
Net sales ¹	21,846	24,105	29,310	32,653	35,926	39,556	43,700	47,952
EBITDA ¹	14,848	16,608	19,674	21,943	25,351	27,770	30,965	34,020
EBIT ¹	14,081	15,804	18,813	21,000	24,317	26,709	29,861	32,871
Net income ¹	10,866	12,311	14,957	17,273	19,743	21,131	24,366	26,563
Net Debt ¹	4,029	760	3,928	335	5,661	5,359	5,507	-745.6
Reference price ²	199.97	222.75	177.65	230.01	274.95	349.05	349.05	349.05
Nbr of stocks (in thousands)	1,974,960	1,973,911	1,920,074	1,890,459	1,902,367	1,872,162	-	-
Announcement Date	10/28/20	10/26/21	10/25/22	10/24/23	10/29/24	-	-	-

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.	32.47x	16.66x	23.72x	0.68%	653B
MASTERCARD, INC.	35.12x	16.01x	26.04x	0.57%	502B
VENUSTECH GROUP INC.	66.22x	4.81x	40.04x	0.89%	2.71B
TOPSEC TECHNOLOGIES GROUP INC.	57x	-	-	0.36%	1.35B
NHN KCP CORP.	13.21x	0.26x	5.22x	0.64%	426M
KGINICIS CO.,LTD	4.91x	0.43x	3.54x	4.15%	231M
Average	34.82x	7.63x	19.71x	1.21%	193.34B
Weighted average by Cap.	33.71x	16.34x	24.75x	0.63%