Valuation Mastercard, Inc.

Stocks

Real-time Estimate Cboe BZX 14:37:39 28/08/2026 BST			5-day change	1st Jan Change
595.62 ^USD	+0.66%		+3.12%	+3.65%

08-27	Major tech companies call for defensive surge to defeat AI-driven hacks	RE
08-27	Visa, Mastercard launch international card payments in Syria after US lifts terrorism designation	RE

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	518,361	-	-
Change	-	-5.3%	19.63%	20.83%	6.07%	1.11%	-	-
Enterprise Value (EV) ¹	359,060	340,943	406,472	492,756	520,750	528,343	526,584	522,986
Change	-	-5.05%	19.22%	21.23%	5.68%	1.46%	-0.33%	-0.68%
P/E	41x	34x	36.1x	37.9x	34.6x	30.2x	25.8x	22.2x
PBR	48.2x	52.8x	57.1x	73.6x	65.4x	58.5x	35.7x	22.4x
PEG	-	2x	2.3x	2.2x	1.8x	1.6x	1.5x	1.4x
Capitalization / Revenue	18.7x	15x	15.9x	17.2x	15.6x	13.9x	12.4x	11x
EV / Revenue	19x	15.3x	16.2x	17.5x	15.9x	14.2x	12.5x	11.1x
EV / EBITDA	32.7x	25.4x	26.5x	28.4x	25.3x	22.4x	19.8x	17.4x
EV / EBIT	35x	26.9x	27.9x	30x	26.8x	23.7x	20.9x	18.4x
EV / FCF	39.6x	31.7x	35x	34.4x	31.7x	30.8x	25.8x	23.1x
FCF Yield	2.52%	3.15%	2.86%	2.9%	3.16%	3.24%	3.88%	4.33%
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%	0.6%	0.66%	0.74%
EPS ²	8.76	10.22	11.83	13.89	16.52	19.57	22.97	26.6
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	37,262	41,968	47,046
EBITDA ¹	10,984	13,401	15,346	17,349	20,544	23,550	26,638	30,108
EBIT ¹	10,258	12,651	14,547	16,452	19,401	22,300	25,237	28,415
Net income ¹	8,687	9,930	11,195	12,874	14,968	17,232	19,612	22,104
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	591.73	591.73	591.73
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.	30.23x	14.18x	22.43x	0.6%	518B
TOPSEC TECHNOLOGIES GROUP INC.	67.5x	-	-	-	1.09B
NHN KCP CORP.	10.25x	0.16x	3.42x	1.72%	412M
NICE INFORMATION & TELECOMMUNICATION, INC.	5.02x	0.07x	0.87x	3.47%	228M
KGINICIS CO.,LTD	4.54x	0.28x	2.98x	6.7%	194M
Average	23.51x	3.67x	7.43x	3.12%	104.06B
Weighted average by Cap.	30.27x	14.16x	22.40x	0.61%