Valuation Mastercard, Inc. Sao Paulo

Stocks

Market Closed - Sao Paulo 23:05:00 07/10/2026 +03			5-day change	1st Jan Change
93.32 ^BRL	+3.10%		+0.33%	-7.70%

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

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	499,378	-	-
Change	-	-5.3%	19.63%	20.83%	6.07%	-2.59%	-	-
Enterprise Value (EV) ¹	359,060	340,943	406,472	492,756	520,750	509,338	507,591	504,003
Change	-	-5.05%	19.22%	21.23%	5.68%	-2.19%	-0.34%	-0.71%
P/E	41x	34x	36.1x	37.9x	34.6x	29.2x	24.8x	21.5x
PBR	48.2x	52.8x	57.1x	73.6x	65.4x	59.1x	40x	26.9x
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	13.4x	11.9x	10.6x
EV / Revenue	19x	15.3x	16.2x	17.5x	15.9x	13.7x	12.1x	10.7x
EV / EBITDA	32.7x	25.4x	26.5x	28.4x	25.3x	21.6x	19x	16.7x
EV / EBIT	35x	26.9x	27.9x	30x	26.8x	22.8x	20.1x	17.8x
EV / FCF	39.6x	31.7x	35x	34.4x	31.7x	30x	24.8x	22.2x
FCF Yield	2.52%	3.15%	2.86%	2.9%	3.16%	3.33%	4.03%	4.49%
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%	0.62%	0.68%	0.77%
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	570.06	570.06	570.06
Nbr of stocks (in thousands)	982,557	961,460	937,776	917,831	897,996	876,010	-	-
Announcement Date	1/27/22 A	1/26/23 A	1/31/24 A	1/30/25 A	1/29/26 A	-	-	-

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.($)
ALPHABET INC.	16.99x	8.3x	17.73x	0.25%	4,269B
META PLATFORMS, INC.	23.19x	7.32x	12.86x	0.29%	1,838B
MASTERCARD, INC.	29.16x	13.67x	21.6x	0.62%	499B
TENCENT HOLDINGS LIMITED	14.51x	3.87x	8.96x	1.4%	482B
NETFLIX, INC.	19.45x	5.76x	17.31x	-.--%	290B
ALIBABA GROUP HOLDING LIMITED	20.66x	1.51x	10.38x	1.02%	266B
SHOPIFY INC.	103.33x	13.62x	73.14x	-.--%	214B
UBER TECHNOLOGIES, INC.	21.52x	2.46x	12.5x	-.--%	140B
SK SQUARE CO., LTD.	3.03x	84.38x	2.3x	0.13%	112B
Average	27.98x	15.65x	19.64x	0.41%	901.16B
Weighted average by Cap.	21.36x	8.92x	17.24x	0.35%