Valuation Mastercard Incorporated Mexican S.E.

Stocks

End-of-day quote Mexican S.E. Other stock markets 27/07/2026			5-day change	1st Jan Change
9,625.00 ^MXN	+2.20%		+1.04%	-6.89%

03:24pm	Asian chip stocks slide as China competition fears rattle AI trade	RE
28/07	Wall Street Wavers as Oil Slides; Fed Decision, Major Earnings in Focus	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	4,87,482	-	-
Change	-	-5.3%	19.63%	20.83%	6.07%	-4.91%	-	-
Enterprise Value (EV) ¹	3,59,060	3,40,943	4,06,472	4,92,756	5,20,750	4,94,931	4,92,438	4,89,810
Change	-	-5.05%	19.22%	21.23%	5.68%	-4.96%	-0.5%	-0.53%
P/E	41x	34x	36.1x	37.9x	34.6x	28.5x	24.3x	21.1x
PBR	48.2x	52.8x	57.1x	73.6x	65.4x	47.4x	30.7x	20.7x
PEG	-	2x	2.3x	2.2x	1.8x	1.7x	1.4x	1.4x
Capitalization / Revenue	18.7x	15x	15.9x	17.2x	15.6x	13.1x	11.7x	10.4x
EV / Revenue	19x	15.3x	16.2x	17.5x	15.9x	13.3x	11.8x	10.5x
EV / EBITDA	32.7x	25.4x	26.5x	28.4x	25.3x	21.2x	18.7x	16.5x
EV / EBIT	35x	26.9x	27.9x	30x	26.8x	22.4x	19.7x	17.4x
EV / FCF	39.6x	31.7x	35x	34.4x	31.7x	28.3x	24.7x	22.4x
FCF Yield	2.52%	3.15%	2.86%	2.9%	3.16%	3.53%	4.05%	4.46%
Dividend per Share ²	1.81	2.04	2.37	2.74	3.04	3.5	3.97	4.451
Rate of return	0.5%	0.59%	0.56%	0.52%	0.53%	0.63%	0.72%	0.81%
EPS ²	8.76	10.22	11.83	13.89	16.52	19.33	22.67	26.15
Distribution rate	20.7%	20%	20%	19.7%	18.4%	18.1%	17.5%	17%
Net sales ¹	18,884	22,237	25,098	28,167	32,791	37,081	41,749	46,702
EBITDA ¹	10,984	13,401	15,346	17,349	20,544	23,372	26,403	29,713
EBIT ¹	10,258	12,651	14,547	16,452	19,401	22,131	25,048	28,168
Net income ¹	8,687	9,930	11,195	12,874	14,968	17,093	19,516	21,912
Net Debt ¹	6,007	6,615	6,501	9,454	8,102	7,448	4,956	2,328
Reference price ²	359.32	347.73	426.51	526.57	570.88	551.71	551.71	551.71
Nbr of stocks (in thousands)	9,82,557	9,61,460	9,37,776	9,17,831	8,97,996	8,83,584	-	-
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.($)
TOPSEC TECHNOLOGIES GROUP INC.	58.39x	-	-	-	94Cr
NHN KCP CORP.	9.11x	0x	0.03x	2.16%	32Cr
NICE INFORMATION & TELECOMMUNICATION, INC.	5.51x	-0.03x	-0.42x	4.09%	18Cr
KGINICIS CO.,LTD	4.29x	0.31x	3.25x	6.29%	17Cr
ACER CYBER SECURITY INC.	13.93x	1.28x	8.42x	5.85%	15Cr
Average	18.25x	0.39x	2.82x	4.59%	35.18Cr
Weighted average by Cap.	34.92x	0.29x	2.14x	4.11%