|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 368.67 USD | +1.69% |
|
+3.35% | +4.86% |
| 11:57am | Top Midday Stories: Corning Shares Fall on Tepid Q3 Sales Guidance; Coca-Cola Rases EPS, Revenue Outlook, Shares Rise | MT |
| 10:47am | Visa Plans to Lay off About 7% of Workforce |  |
Company Valuation: Visa, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: September | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 469,630 | 364,981 | 465,742 | 540,575 | 656,588 | 682,971 | - | - |
| Change | - | -22.28% | 27.61% | 16.07% | 21.46% | 4.02% | - | - |
| Enterprise Value (EV) 1 | 470,390 | 368,909 | 466,077 | 546,236 | 662,762 | 691,939 | 688,385 | 683,134 |
| Change | - | -21.57% | 26.34% | 17.2% | 21.33% | 4.4% | -0.51% | -0.76% |
| P/E | 39.6x | 25.4x | 27.8x | 28.3x | 33.5x | 28.4x | 24.6x | 21.7x |
| PBR | 9.94x | 10.7x | 12.4x | 14.3x | 17.7x | 18.5x | 18.2x | 12.9x |
| PEG | - | 1x | 1.5x | 1.6x | 6.94x | 1.1x | 1.6x | 1.6x |
| Capitalization / Revenue | 19.5x | 12.5x | 14.3x | 15x | 16.4x | 15x | 13.6x | 12.3x |
| EV / Revenue | 19.5x | 12.6x | 14.3x | 15.2x | 16.6x | 15.2x | 13.7x | 12.4x |
| EV / EBITDA | 28.3x | 18.8x | 21.2x | 21.5x | 23.4x | 21.6x | 19.4x | 17.4x |
| EV / EBIT | 29.8x | 19.6x | 22.2x | 22.5x | 24.5x | 22.6x | 20.2x | 18.2x |
| EV / FCF | 32.4x | 20.6x | 23.7x | 29.2x | 30.7x | 29.9x | 25.1x | 22.9x |
| FCF Yield | 3.09% | 4.85% | 4.23% | 3.42% | 3.26% | 3.34% | 3.98% | 4.36% |
| Dividend per Share 2 | 1.335 | 1.575 | 1.87 | 2.08 | 2.44 | 2.702 | 3.036 | 3.431 |
| Rate of return | 0.6% | 0.89% | 0.81% | 0.76% | 0.71% | 0.75% | 0.84% | 0.95% |
| EPS 2 | 5.63 | 7 | 8.28 | 9.73 | 10.2 | 12.76 | 14.73 | 16.71 |
| Distribution rate | 23.7% | 22.5% | 22.6% | 21.4% | 23.9% | 21.2% | 20.6% | 20.5% |
| Net sales 1 | 24,105 | 29,310 | 32,653 | 35,926 | 40,000 | 45,578 | 50,340 | 55,307 |
| EBITDA 1 | 16,608 | 19,674 | 21,943 | 25,351 | 28,314 | 32,087 | 35,544 | 39,173 |
| EBIT 1 | 15,804 | 18,813 | 21,000 | 24,317 | 27,094 | 30,638 | 34,161 | 37,623 |
| Net income 1 | 12,311 | 14,957 | 17,273 | 19,743 | 20,058 | 24,346 | 27,441 | 30,283 |
| Net Debt 1 | 760 | 3,928 | 335 | 5,661 | 6,174 | 8,967 | 5,413 | 162.9 |
| Reference price 2 | 222.75 | 177.65 | 230.01 | 274.95 | 341.38 | 362.53 | 362.53 | 362.53 |
| Nbr of stocks (in thousands) | 2,108,330 | 2,054,493 | 2,024,878 | 1,966,086 | 1,923,336 | 1,883,903 | - | - |
| Announcement Date | 10/26/21 | 10/25/22 | 10/24/23 | 10/29/24 | 10/28/25 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 28.41x | 15.18x | 21.56x | 0.75% | 683B | |
| 11.06x | 1.51x | 7.67x | 0.96% | 49.46B | |
| 35.91x | 1.77x | 10.19x | -.--% | 48.81B | |
| 9.15x | 2.64x | 6.09x | -.--% | 27.89B | |
| 17.9x | 5.66x | 10.77x | -.--% | 24.82B | |
| -68.83x | 3.25x | 6.92x | 1.22% | 22.99B | |
| 22.87x | 6.69x | 22.22x | -.--% | 10.85B | |
| 138.14x | 8.26x | 126.76x | -.--% | 8.61B | |
| 14.36x | 2.53x | 5.98x | 5.24% | 7.07B | |
| 14.77x | 3.18x | 7.35x | -.--% | 6.07B | |
| Average | 22.37x | 5.07x | 22.55x | 0.82% | 88.95B | |
| Weighted average by Cap. | 25.24x | 12.37x | 19.81x | 0.7% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- V Stock
- Valuation Visa, Inc.
Select your edition
All financial news and data tailored to specific country editions
