|
Market Closed -
NYSE
01:30:03 26/09/2026 am IST
|
5-day change | 1st Jan Change | ||
| 567.65 USD | +0.28% |
|
+0.43% | -0.57% |
| 24/09 | Tencent Launches TenPayGo, Expands International Payment Services Ahead of APEC 2026 | MT |
| 23/09 | Airtel Money plans London IPO targeting up to USD9 billion valuation | AN |
Company Valuation: Mastercard, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 3,53,053 | 3,34,328 | 3,99,971 | 4,83,302 | 5,12,648 | 4,97,267 | - | - |
| Change | - | -5.3% | 19.63% | 20.83% | 6.07% | -3% | - | - |
| Enterprise Value (EV) 1 | 3,59,060 | 3,40,943 | 4,06,472 | 4,92,756 | 5,20,750 | 5,07,227 | 5,05,480 | 5,01,892 |
| Change | - | -5.05% | 19.22% | 21.23% | 5.68% | -2.6% | -0.34% | -0.71% |
| P/E | 41x | 34x | 36.1x | 37.9x | 34.6x | 29x | 24.7x | 21.3x |
| PBR | 48.2x | 52.8x | 57.1x | 73.6x | 65.4x | 56.1x | 34.2x | 21.5x |
| 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 | 13.3x | 11.9x | 10.6x |
| EV / Revenue | 19x | 15.3x | 16.2x | 17.5x | 15.9x | 13.6x | 12x | 10.7x |
| EV / EBITDA | 32.7x | 25.4x | 26.5x | 28.4x | 25.3x | 21.5x | 19x | 16.6x |
| EV / EBIT | 35x | 26.9x | 27.9x | 30x | 26.8x | 22.8x | 20x | 17.7x |
| EV / FCF | 39.6x | 31.7x | 35x | 34.4x | 31.7x | 29.9x | 24.7x | 22.2x |
| FCF Yield | 2.52% | 3.15% | 2.86% | 2.9% | 3.16% | 3.35% | 4.04% | 4.51% |
| 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% | 0.63% | 0.69% | 0.77% |
| EPS 2 | 8.76 | 10.22 | 11.83 | 13.89 | 16.52 | 19.55 | 22.95 | 26.59 |
| 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 | 37,260 | 41,958 | 46,991 |
| EBITDA 1 | 10,984 | 13,401 | 15,346 | 17,349 | 20,544 | 23,584 | 26,660 | 30,158 |
| EBIT 1 | 10,258 | 12,651 | 14,547 | 16,452 | 19,401 | 22,291 | 25,235 | 28,387 |
| Net income 1 | 8,687 | 9,930 | 11,195 | 12,874 | 14,968 | 17,235 | 19,585 | 22,098 |
| 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 | 567.65 | 567.65 | 567.65 |
| Nbr of stocks (in thousands) | 9,82,557 | 9,61,460 | 9,37,776 | 9,17,831 | 8,97,996 | 8,76,010 | - | - |
| Announcement Date | 27/01/22 | 26/01/23 | 31/01/24 | 30/01/25 | 29/01/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 29.03x | 13.61x | 21.51x | 0.63% | 50TCr | |
| 74.25x | - | - | - | 120.52Cr | |
| 9.54x | 0.12x | 2.6x | 1.96% | 37Cr | |
| 4.99x | 0.08x | 0.96x | 4.04% | 24Cr | |
| 4.47x | 0.29x | 2.95x | 6.79% | 19Cr | |
| Average | 24.46x | 3.52x | 7.00x | 3.36% | 9.99TCr | |
| Weighted average by Cap. | 29.11x | 13.59x | 21.48x | 0.63% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- MA Stock
- Valuation Mastercard, Inc.
Select your edition
All financial news and data tailored to specific country editions
