Valuation Mastercard, Inc.

Stocks

Real-time Estimate Cboe BZX Other stock markets 23:08:20 17/07/2026 +03			5-day change	1st Jan Change
541.44 ^USD	-1.83%		+3.01%	-4.95%

07-16	Mastercard Insider Sold Shares Worth $10,590,347, According to a Recent SEC Filing	MT
07-15	Visa's Remaining Performance Obligations Provide Revenue Growth Visibility, UBS Says	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	487,332	-	-
Change	-	-5.3%	19.63%	20.83%	6.07%	-4.94%	-	-
Enterprise Value (EV) ¹	359,060	340,943	406,472	492,756	520,750	494,764	492,245	486,526
Change	-	-5.05%	19.22%	21.23%	5.68%	-4.99%	-0.51%	-1.16%
P/E	41x	34x	36.1x	37.9x	34.6x	28.5x	24.3x	21.1x
PBR	48.2x	52.8x	57.1x	73.6x	65.4x	47.2x	30.6x	20.6x
PEG	-	2x	2.3x	2.2x	1.8x	1.7x	1.4x	1.4x
Capitalization / Revenue	18.7x	15x	15.9x	17.2x	15.6x	13.1x	11.7x	10.4x
EV / Revenue	19x	15.3x	16.2x	17.5x	15.9x	13.3x	11.8x	10.4x
EV / EBITDA	32.7x	25.4x	26.5x	28.4x	25.3x	21.1x	18.6x	16.4x
EV / EBIT	35x	26.9x	27.9x	30x	26.8x	22.3x	19.7x	17.2x
EV / FCF	39.6x	31.7x	35x	34.4x	31.7x	28.3x	24.2x	21.2x
FCF Yield	2.52%	3.15%	2.86%	2.9%	3.16%	3.54%	4.14%	4.71%
Dividend per Share ²	1.81	2.04	2.37	2.74	3.04	3.526	3.971	4.439
Rate of return	0.5%	0.59%	0.56%	0.52%	0.53%	0.64%	0.72%	0.8%
EPS ²	8.76	10.22	11.83	13.89	16.52	19.33	22.67	26.17
Distribution rate	20.7%	20%	20%	19.7%	18.4%	18.2%	17.5%	17%
Net sales ¹	18,884	22,237	25,098	28,167	32,791	37,090	41,736	46,814
EBITDA ¹	10,984	13,401	15,346	17,349	20,544	23,405	26,445	29,754
EBIT ¹	10,258	12,651	14,547	16,452	19,401	22,161	25,048	28,225
Net income ¹	8,687	9,930	11,195	12,874	14,968	17,102	19,522	21,910
Net Debt ¹	6,007	6,615	6,501	9,454	8,102	7,433	4,913	-806
Reference price ²	359.32	347.73	426.51	526.57	570.88	551.54	551.54	551.54
Nbr of stocks (in thousands)	982,557	961,460	937,776	917,831	897,996	883,584	-	-
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.($)
MASTERCARD, INC.	28.53x	13.34x	21.14x	0.64%	487B
TOPSEC TECHNOLOGIES GROUP INC.	59.68x	-	-	-	956M
NHN KCP CORP.	8.97x	-0x	-0.09x	2.19%	316M
NICE INFORMATION & TELECOMMUNICATION, INC.	5.57x	-0.03x	-0.4x	4.05%	176M
KGINICIS CO.,LTD	4.26x	0.31x	3.24x	6.34%	169M
ACER CYBER SECURITY INC.	14.06x	1.3x	8.53x	5.79%	152M
Average	20.18x	2.98x	6.48x	3.8%	81.52B
Weighted average by Cap.	28.55x	13.32x	21.11x	0.65%