Valuation Mastercard, Inc.

Stocks

Market Closed - NYSE Other stock markets 23:00:02 17/07/2026 +03			After hours 03:00:00
543.60 ^USD	-1.44%		544.25	+0.12%

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	480,316	-	-
Change	-	-5.3%	19.63%	20.83%	6.07%	-6.31%	-	-
Enterprise Value (EV) ¹	359,060	340,943	406,472	492,756	520,750	487,749	485,229	479,510
Change	-	-5.05%	19.22%	21.23%	5.68%	-6.34%	-0.52%	-1.18%
P/E	41x	34x	36.1x	37.9x	34.6x	28.1x	24x	20.8x
PBR	48.2x	52.8x	57.1x	73.6x	65.4x	46.5x	30.1x	20.3x
PEG	-	2x	2.3x	2.2x	1.8x	1.6x	1.4x	1.3x
Capitalization / Revenue	18.7x	15x	15.9x	17.2x	15.6x	13x	11.5x	10.3x
EV / Revenue	19x	15.3x	16.2x	17.5x	15.9x	13.2x	11.6x	10.3x
EV / EBITDA	32.7x	25.4x	26.5x	28.4x	25.3x	20.9x	18.4x	16.1x
EV / EBIT	35x	26.9x	27.9x	30x	26.8x	22x	19.4x	17x
EV / FCF	39.6x	31.7x	35x	34.4x	31.7x	27.9x	23.8x	20.9x
FCF Yield	2.52%	3.15%	2.86%	2.9%	3.16%	3.59%	4.2%	4.78%
Dividend per Share ²	1.81	2.04	2.37	2.74	3.04	3.519	3.971	4.451
Rate of return	0.5%	0.59%	0.56%	0.52%	0.53%	0.65%	0.73%	0.82%
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	37,089	41,743	46,763
EBITDA ¹	10,984	13,401	15,346	17,349	20,544	23,376	26,409	29,754
EBIT ¹	10,258	12,651	14,547	16,452	19,401	22,160	25,056	28,220
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	543.60	543.60	543.60
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%