Valuation Visa, Inc.

Equities

Market Closed - Nyse Other stock markets 21:00:02 14/01/2025 GMT			5-day change	1st Jan Change
309.09 ^USD	+0.71%		-0.83%	-2.20%

05:55pm	Citigroup Adjusts Visa Price Target to $354 From $326	MT
01:59pm	Barclays Adjusts Visa Price Target to $361 From $347, Maintains Overweight Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: September	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	422,686	470,604	365,757	466,747	541,774	601,881	-	-
Change	-	11.34%	-22.28%	27.61%	16.07%	11.09%	-	-
Enterprise Value (EV) ¹	426,715	471,364	369,685	467,082	547,435	610,296	610,225	612,367
Change	-	10.46%	-21.57%	26.35%	17.2%	11.48%	-0.01%	0.35%
P/E ratio	40.9x	39.6x	25.4x	27.8x	28.3x	27.7x	24.4x	21.8x
PBR	9.29x	9.94x	10.7x	12.4x	14.3x	15.5x	14.6x	13.8x
PEG	-	2.6x	1x	1.5x	1.6x	2x	1.8x	1.8x
Capitalization / Revenue	19.3x	19.5x	12.5x	14.3x	15.1x	15.3x	13.9x	12.7x
EV / Revenue	19.5x	19.6x	12.6x	14.3x	15.2x	15.5x	14.1x	12.9x
EV / EBITDA	28.7x	28.4x	18.8x	21.3x	22.2x	21.9x	19.8x	18.1x
EV / EBIT	30.3x	29.8x	19.7x	22.2x	23.2x	22.8x	20.5x	18.8x
EV / FCF	44x	32.5x	20.7x	23.7x	29.3x	26.8x	25.1x	22.2x
FCF Yield	2.27%	3.08%	4.84%	4.22%	3.41%	3.73%	3.98%	4.5%
Dividend per Share ²	1.22	1.335	1.575	1.87	2.08	2.382	2.596	2.914
Rate of return	0.61%	0.6%	0.89%	0.81%	0.76%	0.78%	0.85%	0.95%
EPS ²	4.89	5.63	7	8.28	9.73	11.1	12.57	14.1
Distribution rate	24.9%	23.7%	22.5%	22.6%	21.4%	21.5%	20.7%	20.7%
Net sales ¹	21,846	24,105	29,310	32,653	35,926	39,380	43,415	47,540
EBITDA ¹	14,848	16,608	19,674	21,943	24,629	27,827	30,804	33,866
EBIT ¹	14,081	15,804	18,813	21,000	23,595	26,759	29,702	32,622
Net income ¹	10,866	12,311	14,957	17,273	19,743	21,913	24,206	26,492
Net Debt ¹	4,029	760	3,928	335	5,661	8,415	8,344	10,487
Reference price ²	199.97	222.75	177.65	230.01	274.95	306.92	306.92	306.92
Nbr of stocks (in thousands)	2,113,748	2,112,700	2,058,863	2,029,248	1,970,444	1,961,034	-	-
Announcement Date	28/10/20	26/10/21	25/10/22	24/10/23	29/10/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio (Y)	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
VISA, INC.	27.66x	15.5x	21.93x	+0.78%	602B
MASTERCARD, INC.	36.13x	16.75x	27.25x	+0.52%	463B
VENUSTECH GROUP INC.	25.74x	2.35x	15.77x	+1.28%	2.31B
TOPSEC TECHNOLOGIES GROUP INC.	29.71x	-	-	+0.17%	907M
NHN KCP CORP.	7.73x	-0.05x	-1.24x	+2.74%	192M
ECKOH PLC	38.43x	3.56x	12.97x	+1.68%	190M
Average	27.57x	7.62x	15.34x	+1.20%	178.15B
Weighted average by Cap.	31.33x	16.01x	24.22x	+0.67%