Valuation Mastercard, Inc. Swiss Exchange

Stocks

Market Closed - Swiss Exchange 09:06:48 14/09/2026 pm IST			5-day change	1st Jan Change
468.20 ^CHF	+1.63%		-2.24%	+73.41%

14/09	Mastercard Partners With Sweden's KEO Capital to Support Cross-Border Card Issuance	MT
11/09	Mastercard Incorporated Presents at Goldman Sachs Communacopia + Technology Conference 2026, Sep-10-2026 04:25 PM

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	5,03,198	-	-
Change	-	-5.3%	19.63%	20.83%	6.07%	-1.84%	-	-
Enterprise Value (EV) ¹	3,59,060	3,40,943	4,06,472	4,92,756	5,20,750	5,13,158	5,11,411	5,07,822
Change	-	-5.05%	19.22%	21.23%	5.68%	-1.46%	-0.34%	-0.7%
P/E	41x	34x	36.1x	37.9x	34.6x	29.4x	25x	21.6x
PBR	48.2x	52.8x	57.1x	73.6x	65.4x	56.8x	34.6x	21.8x
PEG	-	2x	2.3x	2.2x	1.8x	1.6x	1.4x	1.4x
Capitalization / Revenue	18.7x	15x	15.9x	17.2x	15.6x	13.5x	12x	10.7x
EV / Revenue	19x	15.3x	16.2x	17.5x	15.9x	13.8x	12.2x	10.8x
EV / EBITDA	32.7x	25.4x	26.5x	28.4x	25.3x	21.8x	19.2x	16.8x
EV / EBIT	35x	26.9x	27.9x	30x	26.8x	23x	20.3x	17.9x
EV / FCF	39.6x	31.7x	35x	34.4x	31.7x	30.2x	25x	22.4x
FCF Yield	2.52%	3.15%	2.86%	2.9%	3.16%	3.31%	4%	4.46%
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%	0.62%	0.68%	0.76%
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	574.42	574.42	574.42
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MASTERCARD, INC.	29.11x	13.65x	21.56x	0.62%	50TCr
TOPSEC TECHNOLOGIES GROUP INC.	72.11x	-	-	-	116.69Cr
NHN KCP CORP.	9.85x	0.14x	3.11x	1.79%	41Cr
NICE INFORMATION & TELECOMMUNICATION, INC.	5.23x	0.09x	1.1x	3.86%	25Cr
KGINICIS CO.,LTD	4.56x	0.29x	2.99x	6.66%	20Cr
Average	24.17x	3.54x	7.19x	3.23%	10.01TCr
Weighted average by Cap.	29.17x	13.63x	21.53x	0.63%