Valuation Mastercard, Inc.

Stocks

Market Closed - NYSE 21:00:03 21/09/2026 BST			Pre-market 11:05:48
567.65 ^USD	+0.43%		566.72	-0.16%

03:25am	Indian shares open higher on easing oil prices, bond yields	RE
09-21	Mastercard, Flybits, Rogers Bank Report Advancement in Agentic Commerce Transaction in Canada	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	497,267	-	-
Change	-	-5.3%	19.63%	20.83%	6.07%	-3%	-	-
Enterprise Value (EV) ¹	359,060	340,943	406,472	492,756	520,750	507,227	505,480	501,892
Change	-	-5.05%	19.22%	21.23%	5.68%	-2.6%	-0.34%	-0.71%
P/E	41x	34x	36.1x	37.9x	34.6x	29x	24.7x	21.3x
PBR	48.2x	52.8x	57.1x	73.6x	65.4x	56.1x	34.2x	21.5x
PEG	-	2x	2.3x	2.2x	1.8x	1.6x	1.4x	1.3x
Capitalization / Revenue	18.7x	15x	15.9x	17.2x	15.6x	13.3x	11.9x	10.6x
EV / Revenue	19x	15.3x	16.2x	17.5x	15.9x	13.6x	12x	10.7x
EV / EBITDA	32.7x	25.4x	26.5x	28.4x	25.3x	21.5x	19x	16.6x
EV / EBIT	35x	26.9x	27.9x	30x	26.8x	22.8x	20x	17.7x
EV / FCF	39.6x	31.7x	35x	34.4x	31.7x	29.9x	24.7x	22.2x
FCF Yield	2.52%	3.15%	2.86%	2.9%	3.16%	3.35%	4.04%	4.51%
Dividend per Share ²	1.81	2.04	2.37	2.74	3.04	3.555	3.89	4.392
Rate of return	0.5%	0.59%	0.56%	0.52%	0.53%	0.63%	0.69%	0.77%
EPS ²	8.76	10.22	11.83	13.89	16.52	19.55	22.95	26.59
Distribution rate	20.7%	20%	20%	19.7%	18.4%	18.2%	16.9%	16.5%
Net sales ¹	18,884	22,237	25,098	28,167	32,791	37,260	41,958	46,991
EBITDA ¹	10,984	13,401	15,346	17,349	20,544	23,584	26,660	30,158
EBIT ¹	10,258	12,651	14,547	16,452	19,401	22,291	25,235	28,387
Net income ¹	8,687	9,930	11,195	12,874	14,968	17,235	19,585	22,098
Net Debt ¹	6,007	6,615	6,501	9,454	8,102	9,960	8,213	4,625
Reference price ²	359.32	347.73	426.51	526.57	570.88	567.65	567.65	567.65
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.	29.03x	13.61x	21.51x	0.63%	497B
TOPSEC TECHNOLOGIES GROUP INC.	78x	-	-	-	1.27B
NHN KCP CORP.	8.99x	0.11x	2.44x	1.97%	363M
NICE INFORMATION & TELECOMMUNICATION, INC.	5.18x	0.08x	1.07x	3.9%	245M
KGINICIS CO.,LTD	4.5x	0.29x	2.96x	6.75%	193M
Average	25.14x	3.53x	6.99x	3.31%	99.87B
Weighted average by Cap.	29.12x	13.59x	21.48x	0.63%