|
Market Closed -
Swiss Exchange
16:35:26 07/10/2026 BST
|
5-day change | 1st Jan Change | ||
| 473.20 CHF | +0.68% |
|
+0.14% | +75.26% |
| 10-06 | Autonomous Research Adjusts Price Target on Mastercard to $686 From $687, Keeps Outperform Rating | MT |
| 10-05 | Rezolve Ai Shares Rise After Reseller Agreement With Mastercard | DJ |
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 | 496,330 | - | - |
| Change | - | -5.3% | 19.63% | 20.83% | 6.07% | -3.18% | - | - |
| Enterprise Value (EV) 1 | 359,060 | 340,943 | 406,472 | 492,756 | 520,750 | 506,290 | 504,543 | 500,954 |
| Change | - | -5.05% | 19.22% | 21.23% | 5.68% | -2.78% | -0.35% | -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 | 58.8x | 39.7x | 26.7x |
| 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 | 13.3x | 11.8x | 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 | 18.9x | 16.6x |
| EV / EBIT | 35x | 26.9x | 27.9x | 30x | 26.8x | 22.7x | 20x | 17.7x |
| EV / FCF | 39.6x | 31.7x | 35x | 34.4x | 31.7x | 29.8x | 24.7x | 22.1x |
| FCF Yield | 2.52% | 3.15% | 2.86% | 2.9% | 3.16% | 3.35% | 4.05% | 4.52% |
| 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% | 0.78% |
| EPS 2 | 8.76 | 10.22 | 11.83 | 13.89 | 16.52 | 19.55 | 22.95 | 26.54 |
| 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 | 37,259 | 41,959 | 46,952 |
| EBITDA 1 | 10,984 | 13,401 | 15,346 | 17,349 | 20,544 | 23,584 | 26,660 | 30,113 |
| EBIT 1 | 10,258 | 12,651 | 14,547 | 16,452 | 19,401 | 22,299 | 25,235 | 28,339 |
| Net income 1 | 8,687 | 9,930 | 11,195 | 12,874 | 14,968 | 17,235 | 19,585 | 22,015 |
| 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 | 566.58 | 566.58 | 566.58 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 16.85x | 8.23x | 17.58x | 0.25% | 4,235B | |
| 23.71x | 7.49x | 13.17x | 0.29% | 1,882B | |
| 28.98x | 13.59x | 21.47x | 0.63% | 496B | |
| 19.17x | 5.68x | 17.06x | -.--% | 286B | |
| 21.1x | 1.54x | 10.61x | 1% | 272B | |
| 102.34x | 13.49x | 72.42x | -.--% | 212B | |
| 21.72x | 2.48x | 12.62x | -.--% | 141B | |
| 3.08x | 86.18x | 2.35x | 0.13% | 114B | |
| 8.03x | 0.89x | 3.84x | -.--% | 112B | |
| Average | 27.22x | 15.51x | 19.01x | 0.25% | 861.1B | |
| Weighted average by Cap. | 21.62x | 9.15x | 17.48x | 0.28% |
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
- MA Stock
- Valuation Mastercard, Inc.
Select your edition
All financial news and data tailored to specific country editions
