Valuation Mastercard, Inc. Swiss Exchange

Stocks

Market Closed - Swiss Exchange 16:35:56 24/08/2026 BST			5-day change	1st Jan Change
477.00 ^CHF	+2.64%		0.00%	+76.67%

08-24	US removes Syria from terrorism sponsor list, lifting major investment obstacle	RE
08-21	Mastercard Insider Sold Shares Worth $4,868,203, According to a Recent SEC Filing	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	525,483	-	-
Change	-	-5.3%	19.63%	20.83%	6.07%	2.5%	-	-
Enterprise Value (EV) ¹	359,060	340,943	406,472	492,756	520,750	535,465	533,705	530,108
Change	-	-5.05%	19.22%	21.23%	5.68%	2.83%	-0.33%	-0.67%
P/E	41x	34x	36.1x	37.9x	34.6x	30.6x	26.1x	22.6x
PBR	48.2x	52.8x	57.1x	73.6x	65.4x	59.3x	36.2x	22.7x
PEG	-	2x	2.3x	2.2x	1.8x	1.7x	1.5x	1.5x
Capitalization / Revenue	18.7x	15x	15.9x	17.2x	15.6x	14.1x	12.5x	11.2x
EV / Revenue	19x	15.3x	16.2x	17.5x	15.9x	14.4x	12.7x	11.3x
EV / EBITDA	32.7x	25.4x	26.5x	28.4x	25.3x	22.7x	20x	17.6x
EV / EBIT	35x	26.9x	27.9x	30x	26.8x	24x	21.1x	18.7x
EV / FCF	39.6x	31.7x	35x	34.4x	31.7x	31.2x	26.1x	23.4x
FCF Yield	2.52%	3.15%	2.86%	2.9%	3.16%	3.2%	3.83%	4.27%
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%	0.59%	0.65%	0.73%
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	599.86	599.86	599.86
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MASTERCARD, INC.	29.67x	13.92x	22.02x	0.61%	509B
TOPSEC TECHNOLOGIES GROUP INC.	66.75x	-	-	-	1.08B
NHN KCP CORP.	9.64x	0.14x	2.94x	1.83%	386M
NICE INFORMATION & TELECOMMUNICATION, INC.	4.78x	0.06x	0.74x	3.64%	216M
KGINICIS CO.,LTD	4.51x	0.28x	2.97x	6.73%	192M
Average	23.07x	3.60x	7.17x	3.21%	102.1B
Weighted average by Cap.	29.71x	13.90x	21.99x	0.62%