Valuation Visa, Inc.

Equities

Real-time Estimate Cboe BZX Other stock markets 17:32:03 11/12/2025 GMT			5-day change	1st Jan Change
341.84 ^USD	+4.94%		+4.46%	+8.12%

03:54pm	BofA Upgrades Visa to Buy From Neutral, Price Target is $382	MT
02:25am	AmEx reports 9% rise in US retail spending over Thanksgiving week, CEO says	RE

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	470,035	365,303	466,160	541,075	657,209	622,873	-	-
Change	-	-22.28%	27.61%	16.07%	21.46%	-5.22%	-	-
Enterprise Value (EV) ¹	470,795	369,231	466,495	546,736	663,383	626,026	616,816	610,615
Change	-	-21.57%	26.34%	17.2%	21.34%	-5.63%	-1.47%	-1.01%
P/E ratio	39.6x	25.4x	27.8x	28.3x	33.5x	25.7x	22.8x	20.2x
PBR	9.94x	10.7x	12.4x	14.3x	17.7x	15.6x	14.2x	13.2x
PEG	-	1x	1.5x	1.6x	6.94x	1.1x	1.8x	1.5x
Capitalization / Revenue	19.5x	12.5x	14.3x	15.1x	16.4x	14x	12.7x	11.6x
EV / Revenue	19.5x	12.6x	14.3x	15.2x	16.6x	14.1x	12.6x	11.4x
EV / EBITDA	28.3x	18.8x	21.3x	21.6x	23.4x	20x	17.9x	16.1x
EV / EBIT	29.8x	19.6x	22.2x	22.5x	24.5x	20.8x	18.5x	16.7x
EV / FCF	32.4x	20.7x	23.7x	29.2x	30.7x	24.8x	22.3x	20.2x
FCF Yield	3.08%	4.84%	4.22%	3.42%	3.25%	4.03%	4.48%	4.94%
Dividend per Share ²	1.335	1.575	1.87	2.08	2.44	2.686	2.928	3.314
Rate of return	0.6%	0.89%	0.81%	0.76%	0.71%	0.82%	0.9%	1.02%
EPS ²	5.63	7	8.28	9.73	10.2	12.66	14.26	16.13
Distribution rate	23.7%	22.5%	22.6%	21.4%	23.9%	21.2%	20.5%	20.5%
Net sales ¹	24,105	29,310	32,653	35,926	40,000	44,438	48,855	53,634
EBITDA ¹	16,608	19,674	21,943	25,351	28,314	31,284	34,421	37,886
EBIT ¹	15,804	18,813	21,000	24,317	27,094	30,073	33,281	36,474
Net income ¹	12,311	14,957	17,273	19,743	20,058	24,278	26,768	29,213
Net Debt ¹	760	3,928	335	5,661	6,174	3,152	-6,057	-12,258
Reference price ²	222.75	177.65	230.01	274.95	341.38	325.73	325.73	325.73
Nbr of stocks (in thousands)	2,110,147	2,056,310	2,026,695	1,967,903	1,925,152	1,912,238	-	-
Announcement Date	26/10/21	25/10/22	24/10/23	29/10/24	28/10/25	-	-	-

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.($)
VISA, INC.	25.73x	14.09x	20.01x	0.82%	623B
PAYPAL HOLDINGS, INC.	11.94x	1.81x	8.33x	0.18%	57.22B
BLOCK, INC.	25.22x	1.49x	10.5x	-.--%	38.52B
FISERV, INC.	10.76x	3.14x	6.79x	-.--%	35.8B
CORPAY, INC.	19.53x	6.1x	11.6x	-.--%	21.8B
GLOBAL PAYMENTS INC.	12.09x	3.43x	7.09x	1.3%	19.02B
WISE PLC	24.67x	3.82x	13.19x	-.--%	11.5B
ONE97 COMMUNICATIONS LIMITED	132.83x	8.07x	117.39x	-.--%	9.02B
NEXI S.P.A	11.4x	2.75x	5.21x	6.42%	5.59B
WEX INC.	18.75x	3.2x	7.72x	-.--%	5.3B
Average	29.29x	4.79x	20.78x	0.87%	82.66B
Weighted average by Cap.	24.64x	11.37x	18.46x	0.71%