Valuation Mastercard, Inc. Swiss Exchange

Stocks

Market Closed - Swiss Exchange 09:05:56 24/08/2026 pm IST			5-day change	1st Jan Change
477.00 ^CHF	+2.64%		0.00%	+76.67%

12:53am	US removes Syria from terrorism sponsor list, lifting major investment obstacle	RE
21/08	Mastercard Insider Sold Shares Worth $4,868,203, According to a Recent SEC Filing	MT

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	5,08,638	-	-
Change	-	-5.3%	19.63%	20.83%	6.07%	-0.78%	-	-
Enterprise Value (EV) ¹	3,59,060	3,40,943	4,06,472	4,92,756	5,20,750	5,18,619	5,16,860	5,13,262
Change	-	-5.05%	19.22%	21.23%	5.68%	-0.41%	-0.34%	-0.7%
P/E	41x	34x	36.1x	37.9x	34.6x	29.7x	25.3x	21.9x
PBR	48.2x	52.8x	57.1x	73.6x	65.4x	57.4x	35x	22x
PEG	-	2x	2.3x	2.2x	1.8x	1.6x	1.5x	1.4x
Capitalization / Revenue	18.7x	15x	15.9x	17.2x	15.6x	13.7x	12.1x	10.8x
EV / Revenue	19x	15.3x	16.2x	17.5x	15.9x	13.9x	12.3x	10.9x
EV / EBITDA	32.7x	25.4x	26.5x	28.4x	25.3x	22x	19.4x	17.1x
EV / EBIT	35x	26.9x	27.9x	30x	26.8x	23.3x	20.5x	18.1x
EV / FCF	39.6x	31.7x	35x	34.4x	31.7x	30.3x	25.3x	22.7x
FCF Yield	2.52%	3.15%	2.86%	2.9%	3.16%	3.3%	3.95%	4.41%
Dividend per Share ²	1.81	2.04	2.37	2.74	3.04	3.557	3.907	4.392
Rate of return	0.5%	0.59%	0.56%	0.52%	0.53%	0.61%	0.67%	0.76%
EPS ²	8.76	10.22	11.83	13.89	16.52	19.57	22.97	26.55
Distribution rate	20.7%	20%	20%	19.7%	18.4%	18.2%	17%	16.5%
Net sales ¹	18,884	22,237	25,098	28,167	32,791	37,257	41,968	47,010
EBITDA ¹	10,984	13,401	15,346	17,349	20,544	23,550	26,638	30,057
EBIT ¹	10,258	12,651	14,547	16,452	19,401	22,300	25,237	28,368
Net income ¹	8,687	9,930	11,195	12,874	14,968	17,232	19,612	22,013
Net Debt ¹	6,007	6,615	6,501	9,454	8,102	9,982	8,222	4,625
Reference price ²	359.32	347.73	426.51	526.57	570.88	580.63	580.63	580.63
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

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.	29.67x	13.92x	22.02x	0.61%	51TCr
TOPSEC TECHNOLOGIES GROUP INC.	66.75x	-	-	-	107.8Cr
NHN KCP CORP.	9.64x	0.14x	2.94x	1.83%	39Cr
NICE INFORMATION & TELECOMMUNICATION, INC.	4.78x	0.06x	0.74x	3.64%	22Cr
KGINICIS CO.,LTD	4.51x	0.28x	2.97x	6.73%	19Cr
Average	23.07x	3.60x	7.17x	3.21%	10.21TCr
Weighted average by Cap.	29.71x	13.90x	21.99x	0.62%