|
Market Closed -
Sao Paulo
20:05:00 29/10/2026 GMT
|
5-day change | 1st Jan Change | ||
| 108.35 BRL | +2.70% |
|
+7.48% | +7.16% |
| 10-29 | Sector Update: Financial Stocks Advance Late Afternoon | MT |
| 10-29 | Mastercard Tops Third-Quarter Views as Cross-Border Volume Rises | MT |
Company Valuation: Mastercard, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 353,053 | 334,328 | 399,971 | 483,302 | 512,648 | 556,880 | - | - |
| Change | - | -5.3% | 19.63% | 20.83% | 6.07% | 8.63% | - | - |
| Enterprise Value (EV) 1 | 359,060 | 340,943 | 406,472 | 492,756 | 520,750 | 566,536 | 565,017 | 562,233 |
| Change | - | -5.05% | 19.22% | 21.23% | 5.68% | 8.79% | -0.27% | -0.49% |
| P/E | 41x | 34x | 36.1x | 37.9x | 34.6x | 32.5x | 27.7x | 23.8x |
| PBR | 48.2x | 52.8x | 57.1x | 73.6x | 65.4x | 66.1x | 44.5x | 29.9x |
| PEG | - | 2x | 2.3x | 2.2x | 1.8x | 1.8x | 1.6x | 1.5x |
| Capitalization / Revenue | 18.7x | 15x | 15.9x | 17.2x | 15.6x | 14.9x | 13.3x | 11.9x |
| EV / Revenue | 19x | 15.3x | 16.2x | 17.5x | 15.9x | 15.2x | 13.5x | 12x |
| EV / EBITDA | 32.7x | 25.4x | 26.5x | 28.4x | 25.3x | 24x | 21.2x | 18.6x |
| EV / EBIT | 35x | 26.9x | 27.9x | 30x | 26.8x | 25.4x | 22.3x | 19.7x |
| EV / FCF | 39.6x | 31.7x | 35x | 34.4x | 31.7x | 33.3x | 27.5x | 24.6x |
| FCF Yield | 2.52% | 3.15% | 2.86% | 2.9% | 3.16% | 3% | 3.63% | 4.06% |
| Dividend per Share 2 | 1.81 | 2.04 | 2.37 | 2.74 | 3.04 | 3.497 | 3.882 | 4.375 |
| Rate of return | 0.5% | 0.59% | 0.56% | 0.52% | 0.53% | 0.55% | 0.61% | 0.69% |
| EPS 2 | 8.76 | 10.22 | 11.83 | 13.89 | 16.52 | 19.56 | 22.99 | 26.71 |
| Distribution rate | 20.7% | 20% | 20% | 19.7% | 18.4% | 17.9% | 16.9% | 16.4% |
| Net sales 1 | 18,884 | 22,237 | 25,098 | 28,167 | 32,791 | 37,278 | 41,983 | 46,993 |
| EBITDA 1 | 10,984 | 13,401 | 15,346 | 17,349 | 20,544 | 23,575 | 26,683 | 30,255 |
| EBIT 1 | 10,258 | 12,651 | 14,547 | 16,452 | 19,401 | 22,334 | 25,308 | 28,552 |
| Net income 1 | 8,687 | 9,930 | 11,195 | 12,874 | 14,968 | 17,244 | 19,642 | 22,228 |
| Net Debt 1 | 6,007 | 6,615 | 6,501 | 9,454 | 8,102 | 9,656 | 8,137 | 5,354 |
| Reference price 2 | 359.32 | 347.73 | 426.51 | 526.57 | 570.88 | 635.70 | 635.70 | 635.70 |
| Nbr of stocks (in thousands) | 982,557 | 961,460 | 937,776 | 917,831 | 897,996 | 876,010 | - | - |
| Announcement Date | 27/01/22 | 26/01/23 | 31/01/24 | 30/01/25 | 29/01/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.77x | 7.65x | 16.35x | 0.27% | 3,481B | |
| 21.04x | 6.15x | 11.02x | 0.35% | 1,596B | |
| 31.2x | 14.6x | 23.09x | 0.57% | 557B | |
| 13.35x | 3.55x | 8.22x | 1.52% | 433B | |
| 17.3x | 5.12x | 15.33x | -.--% | 255B | |
| 19.06x | 1.39x | 9.39x | 1.08% | 247B | |
| 103.94x | 13.8x | 74.12x | -.--% | 215B | |
| 20.56x | 2.34x | 11.91x | -.--% | 134B | |
| 40.91x | 4.73x | 31.2x | -.--% | 115B | |
| Average | 31.46x | 6.59x | 22.29x | 0.42% | 781.43B | |
| Weighted average by Cap. | 21.40x | 7.33x | 16.81x | 0.39% |
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
- MA Stock
- MSCD34 Stock
- Valuation Mastercard, Inc.
Select your edition
All financial news and data tailored to specific country editions
