Valuation Visa, Inc.

Stocks

Real-time Estimate Cboe BZX 21:29:04 10/09/2026 +03			5-day change	1st Jan Change
366.69 ^USD	-0.19%		-3.31%	+4.42%

11:51am	Mastercard, Visa, Ant International Collaborate on Framework for Agentic Commerce	MT
05:35am	Ant International, Mastercard And Visa Initiate Collaboration On Know-Your-Agent Interoperability To Scale Agentic Commerce	CI

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	439,689	341,101	434,825	523,056	634,836	674,383	-	-
Change	-	-22.42%	27.48%	20.29%	21.37%	6.23%	-	-
Enterprise Value (EV) ¹	440,449	345,029	435,160	528,717	641,010	683,877	680,802	673,191
Change	-	-21.66%	26.12%	21.5%	21.24%	6.69%	-0.45%	-1.12%
P/E	39.6x	25.4x	27.8x	28.3x	33.5x	29.3x	24.7x	21.7x
PBR	9.94x	10.7x	12.4x	14.3x	17.7x	19.1x	17.3x	15.1x
PEG	-	1x	1.5x	1.6x	6.94x	1.3x	1.3x	1.6x
Capitalization / Revenue	18.2x	11.6x	13.3x	14.6x	15.9x	14.7x	13.3x	12x
EV / Revenue	18.3x	11.8x	13.3x	14.7x	16x	14.9x	13.4x	12x
EV / EBITDA	26.5x	17.5x	19.8x	20.9x	22.6x	21.2x	19x	16.9x
EV / EBIT	27.9x	18.3x	20.7x	21.7x	23.7x	22.2x	19.8x	17.7x
EV / FCF	30.3x	19.3x	22.1x	28.3x	29.7x	29.5x	24.9x	21.8x
FCF Yield	3.3%	5.18%	4.53%	3.54%	3.37%	3.39%	4.01%	4.58%
Dividend per Share ²	1.335	1.575	1.87	2.08	2.44	2.7	3.023	3.367
Rate of return	0.6%	0.89%	0.81%	0.76%	0.71%	0.74%	0.82%	0.92%
EPS ²	5.63	7	8.28	9.73	10.2	12.53	14.86	16.91
Distribution rate	23.7%	22.5%	22.6%	21.4%	23.9%	21.6%	20.3%	19.9%
Net sales ¹	24,105	29,310	32,653	35,926	40,000	45,756	50,787	56,114
EBITDA ¹	16,608	19,674	21,943	25,351	28,314	32,198	35,827	39,770
EBIT ¹	15,804	18,813	21,000	24,317	27,094	30,842	34,357	38,071
Net income ¹	12,311	14,957	17,273	19,743	20,058	23,911	27,631	30,582
Net Debt ¹	760	3,928	335	5,661	6,174	9,493	6,418	-1,192
Reference price ²	222.75	177.65	230.01	274.95	341.38	367.39	367.39	367.39
Nbr of stocks (in thousands)	1,973,911	1,920,074	1,890,459	1,902,367	1,859,616	1,835,606	-	-
Announcement Date	10/26/21 A	10/25/22 A	10/24/23 A	10/29/24 A	10/28/25 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.($)
VISA, INC.	29.32x	14.95x	21.24x	0.74%	674B
BLOCK, INC.	48.25x	1.79x	10.01x	-.--%	48B
PAYPAL HOLDINGS, INC.	10.26x	1.37x	7.04x	1.08%	44.63B
FISERV, INC.	10.29x	2.64x	6.36x	-.--%	25.87B
CORPAY, INC.	20.37x	6.2x	11.83x	-.--%	26.66B
GLOBAL PAYMENTS INC.	-20.6x	3.3x	7.04x	1.17%	23.03B
PAYPAY CORPORATION	21.98x	6.82x	21.05x	-.--%	11.91B
ONE97 COMMUNICATIONS LIMITED	93.45x	9.23x	84.09x	-.--%	11.79B
EDENRED SE	15.56x	2.65x	6.25x	4.95%	7.67B
WEX INC.	15.43x	3.28x	7.56x	-.--%	6.34B
Average	24.43x	5.22x	18.25x	0.79%	88.03B
Weighted average by Cap.	27.79x	12.23x	19.42x	0.69%