Valuation Mastercard Incorporated Mexican S.E.

Stocks

End-of-day quote Mexican S.E. 28/08/2026			5-day change	1st Jan Change
10,145.00 ^MXN	+1.01%		+3.43%	-1.86%

27/08	Major tech companies call for defensive surge to defeat AI-driven hacks	RE
27/08	Visa, Mastercard launch international card payments in Syria after US lifts terrorism designation	RE

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	5,21,489	-	-
Change	-	-5.3%	19.63%	20.83%	6.07%	1.72%	-	-
Enterprise Value (EV) ¹	3,59,060	3,40,943	4,06,472	4,92,756	5,20,750	5,31,470	5,29,711	5,26,113
Change	-	-5.05%	19.22%	21.23%	5.68%	2.06%	-0.33%	-0.68%
P/E	41x	34x	36.1x	37.9x	34.6x	30.4x	25.9x	22.4x
PBR	48.2x	52.8x	57.1x	73.6x	65.4x	58.8x	35.9x	22.5x
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	14x	12.4x	11.1x
EV / Revenue	19x	15.3x	16.2x	17.5x	15.9x	14.3x	12.6x	11.2x
EV / EBITDA	32.7x	25.4x	26.5x	28.4x	25.3x	22.6x	19.9x	17.5x
EV / EBIT	35x	26.9x	27.9x	30x	26.8x	23.8x	21x	18.5x
EV / FCF	39.6x	31.7x	35x	34.4x	31.7x	31x	25.9x	23.2x
FCF Yield	2.52%	3.15%	2.86%	2.9%	3.16%	3.22%	3.86%	4.31%
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%	0.6%	0.66%	0.74%
EPS ²	8.76	10.22	11.83	13.89	16.52	19.57	22.97	26.6
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	37,262	41,968	47,046
EBITDA ¹	10,984	13,401	15,346	17,349	20,544	23,550	26,638	30,108
EBIT ¹	10,258	12,651	14,547	16,452	19,401	22,300	25,237	28,415
Net income ¹	8,687	9,930	11,195	12,874	14,968	17,232	19,612	22,104
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	595.30	595.30	595.30
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.	30.42x	14.26x	22.57x	0.6%	52TCr
TOPSEC TECHNOLOGIES GROUP INC.	74.25x	-	-	-	119.81Cr
NHN KCP CORP.	10.98x	0.18x	3.99x	1.61%	44Cr
NICE INFORMATION & TELECOMMUNICATION, INC.	5.02x	0.07x	0.87x	3.47%	23Cr
KGINICIS CO.,LTD	4.8x	0.29x	3.09x	6.33%	21Cr
Average	25.09x	3.70x	7.63x	3%	10.47TCr
Weighted average by Cap.	30.48x	14.24x	22.53x	0.6%