Valuation Mastercard, Inc.

Stocks

Market Closed - NYSE 21:00:02 17/08/2026 BST			Pre-market 14:05:03
562.26 ^USD	-1.23%		565.14	+0.51%

05:27am	Bank Indonesia expands use of its government credit card system to retail usage	RE
08-17	President Capital Adjusts Price Target on Mastercard to $729 From $693, Maintains Buy Rating	MT

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	492,545	-	-
Change	-	-5.3%	19.63%	20.83%	6.07%	-3.92%	-	-
Enterprise Value (EV) ¹	359,060	340,943	406,472	492,756	520,750	502,527	500,767	497,170
Change	-	-5.05%	19.22%	21.23%	5.68%	-3.5%	-0.35%	-0.72%
P/E	41x	34x	36.1x	37.9x	34.6x	28.7x	24.5x	21.2x
PBR	48.2x	52.8x	57.1x	73.6x	65.4x	55.6x	33.9x	21.3x
PEG	-	2x	2.3x	2.2x	1.8x	1.6x	1.4x	1.4x
Capitalization / Revenue	18.7x	15x	15.9x	17.2x	15.6x	13.2x	11.7x	10.5x
EV / Revenue	19x	15.3x	16.2x	17.5x	15.9x	13.5x	11.9x	10.6x
EV / EBITDA	32.7x	25.4x	26.5x	28.4x	25.3x	21.3x	18.8x	16.5x
EV / EBIT	35x	26.9x	27.9x	30x	26.8x	22.5x	19.8x	17.5x
EV / FCF	39.6x	31.7x	35x	34.4x	31.7x	29.3x	24.5x	21.9x
FCF Yield	2.52%	3.15%	2.86%	2.9%	3.16%	3.41%	4.08%	4.56%
Dividend per Share ²	1.81	2.04	2.37	2.74	3.04	3.557	3.907	4.392
Rate of return	0.5%	0.59%	0.56%	0.52%	0.53%	0.63%	0.69%	0.78%
EPS ²	8.76	10.22	11.83	13.89	16.52	19.57	22.97	26.55
Distribution rate	20.7%	20%	20%	19.7%	18.4%	18.2%	17%	16.5%
Net sales ¹	18,884	22,237	25,098	28,167	32,791	37,257	41,968	47,010
EBITDA ¹	10,984	13,401	15,346	17,349	20,544	23,550	26,638	30,057
EBIT ¹	10,258	12,651	14,547	16,452	19,401	22,300	25,237	28,368
Net income ¹	8,687	9,930	11,195	12,874	14,968	17,232	19,612	22,013
Net Debt ¹	6,007	6,615	6,501	9,454	8,102	9,982	8,222	4,625
Reference price ²	359.32	347.73	426.51	526.57	570.88	562.26	562.26	562.26
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

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.($)
MASTERCARD, INC.	28.74x	13.49x	21.35x	0.63%	493B
TOPSEC TECHNOLOGIES GROUP INC.	70.07x	-	-	-	1.13B
NHN KCP CORP.	10.32x	0.16x	3.48x	1.71%	405M
KGINICIS CO.,LTD	4.59x	0.28x	3x	6.63%	191M
ACER CYBER SECURITY INC.	14.1x	1.31x	8.56x	5.78%	155M
Average	25.57x	3.81x	9.10x	3.69%	98.89B
Weighted average by Cap.	28.81x	13.47x	21.32x	0.64%