Valuation Mastercard, Inc. Swiss Exchange

Stocks

Market Closed - Swiss Exchange Other stock markets 18:36:02 20/07/2026 +03			5-day change	1st Jan Change
441.80 ^CHF	+0.48%		+2.02%	+63.63%

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	483,709	-	-
Change	-	-5.3%	19.63%	20.83%	6.07%	-5.64%	-	-
Enterprise Value (EV) ¹	359,060	340,943	406,472	492,756	520,750	491,142	488,622	482,903
Change	-	-5.05%	19.22%	21.23%	5.68%	-5.69%	-0.51%	-1.17%
P/E	41x	34x	36.1x	37.9x	34.6x	28.3x	24.2x	20.9x
PBR	48.2x	52.8x	57.1x	73.6x	65.4x	46.8x	30.3x	20.4x
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	13x	11.6x	10.3x
EV / Revenue	19x	15.3x	16.2x	17.5x	15.9x	13.2x	11.7x	10.3x
EV / EBITDA	32.7x	25.4x	26.5x	28.4x	25.3x	21x	18.5x	16.2x
EV / EBIT	35x	26.9x	27.9x	30x	26.8x	22.2x	19.5x	17.1x
EV / FCF	39.6x	31.7x	35x	34.4x	31.7x	28.1x	24x	21.1x
FCF Yield	2.52%	3.15%	2.86%	2.9%	3.16%	3.56%	4.17%	4.74%
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%	0.64%	0.73%	0.81%
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	37,092	41,765	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	22,149	25,070	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	547.44	547.44	547.44
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.($)
TOPSEC TECHNOLOGIES GROUP INC.	58.39x	-	-	-	936M
NHN KCP CORP.	8.35x	-0.03x	-0.58x	2.35%	295M
NICE INFORMATION & TELECOMMUNICATION, INC.	5.29x	-0.04x	-0.54x	4.26%	168M
KGINICIS CO.,LTD	4.21x	0.31x	3.22x	6.42%	167M
ACER CYBER SECURITY INC.	13.93x	1.28x	8.42x	5.85%	151M
Average	18.04x	0.38x	2.63x	4.72%	343.47M
Weighted average by Cap.	35.42x	0.29x	1.98x	4.31%