|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 348.97 USD | +0.22% |
|
-3.63% | -0.50% |
| 07-08 | Trump Breaks the Calm |  |
| 07-08 | Keefe, Bruyette & Woods Adjusts Price Target on Visa to $430 From $400 | MT |
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 | 657,426 | - | - |
| Change | - | -22.28% | 27.61% | 16.07% | 21.46% | 0.13% | - | - |
| Enterprise Value (EV) 1 | 470,390 | 368,909 | 466,077 | 546,236 | 662,762 | 666,393 | 662,859 | 657,600 |
| Change | - | -21.57% | 26.34% | 17.2% | 21.33% | 0.55% | -0.53% | -0.79% |
| P/E | 39.6x | 25.4x | 27.8x | 28.3x | 33.5x | 27.4x | 23.7x | 20.9x |
| PBR | 9.94x | 10.7x | 12.4x | 14.3x | 17.7x | 17.8x | 16.8x | 12.5x |
| PEG | - | 1x | 1.5x | 1.6x | 6.94x | 1.1x | 1.5x | 1.6x |
| Capitalization / Revenue | 19.5x | 12.5x | 14.3x | 15x | 16.4x | 14.4x | 13.1x | 11.9x |
| EV / Revenue | 19.5x | 12.6x | 14.3x | 15.2x | 16.6x | 14.6x | 13.2x | 11.9x |
| EV / EBITDA | 28.3x | 18.8x | 21.2x | 21.5x | 23.4x | 20.8x | 18.6x | 16.7x |
| EV / EBIT | 29.8x | 19.6x | 22.2x | 22.5x | 24.5x | 21.8x | 19.4x | 17.4x |
| EV / FCF | 32.4x | 20.6x | 23.7x | 29.2x | 30.7x | 28.6x | 24.2x | 22.1x |
| FCF Yield | 3.09% | 4.85% | 4.23% | 3.42% | 3.26% | 3.49% | 4.13% | 4.53% |
| Dividend per Share 2 | 1.335 | 1.575 | 1.87 | 2.08 | 2.44 | 2.702 | 3.037 | 3.431 |
| Rate of return | 0.6% | 0.89% | 0.81% | 0.76% | 0.71% | 0.77% | 0.87% | 0.98% |
| EPS 2 | 5.63 | 7 | 8.28 | 9.73 | 10.2 | 12.75 | 14.74 | 16.67 |
| Distribution rate | 23.7% | 22.5% | 22.6% | 21.4% | 23.9% | 21.2% | 20.6% | 20.6% |
| Net sales 1 | 24,105 | 29,310 | 32,653 | 35,926 | 40,000 | 45,565 | 50,333 | 55,463 |
| EBITDA 1 | 16,608 | 19,674 | 21,943 | 25,351 | 28,314 | 32,092 | 35,572 | 39,265 |
| EBIT 1 | 15,804 | 18,813 | 21,000 | 24,317 | 27,094 | 30,611 | 34,159 | 37,727 |
| Net income 1 | 12,311 | 14,957 | 17,273 | 19,743 | 20,058 | 24,364 | 27,478 | 30,247 |
| Net Debt 1 | 760 | 3,928 | 335 | 5,661 | 6,174 | 8,967 | 5,433 | 174 |
| Reference price 2 | 222.75 | 177.65 | 230.01 | 274.95 | 341.38 | 348.97 | 348.97 | 348.97 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 27.38x | 14.63x | 20.76x | 0.77% | 657B | |
| 33.47x | 1.68x | 9.66x | -.--% | 46.44B | |
| 9.13x | 1.26x | 6.4x | 1.16% | 40.86B | |
| 8.83x | 2.59x | 5.97x | -.--% | 26.9B | |
| 16.56x | 5.51x | 10.49x | -.--% | 23.11B | |
| -53.88x | 3.09x | 6.57x | 1.35% | 20.8B | |
| 21.42x | 6.63x | 21.68x | -.--% | 10.5B | |
| 143.76x | 8.66x | 132.85x | -.--% | 9.01B | |
| 12.72x | 2.31x | 5.5x | 5.8% | 6.33B | |
| 35.04x | - | - | - | 6.03B | |
| Average | 25.44x | 5.15x | 24.43x | 1.01% | 84.74B | |
| Weighted average by Cap. | 25.06x | 12.08x | 19.44x | 0.74% |
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.
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
