Valuation Mastercard Incorporated Mexican S.E.

Stocks

End-of-day quote Mexican S.E. Other stock markets 29/06/2026			5-day change	1st Jan Change
8,940.20 ^MXN	+2.29%		+6.19%	-13.51%

08:52pm	Consortium including Visa, Mastercard jointly launch new global stablecoin	RE
29/06	Mastercard Launches Africa Cybersecurity Center of Excellence	CI

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	4,50,310	-	-
Change	-	-5.3%	19.63%	20.83%	6.07%	-12.16%	-	-
Enterprise Value (EV) ¹	3,59,060	3,40,943	4,06,472	4,92,756	5,20,750	4,57,742	4,55,223	4,49,504
Change	-	-5.05%	19.22%	21.23%	5.68%	-12.1%	-0.55%	-1.26%
P/E	41x	34x	36.1x	37.9x	34.6x	26.4x	22.5x	19.5x
PBR	48.2x	52.8x	57.1x	73.6x	65.4x	43.6x	28.3x	19x
PEG	-	2x	2.3x	2.2x	1.8x	1.6x	1.3x	1.3x
Capitalization / Revenue	18.7x	15x	15.9x	17.2x	15.6x	12.1x	10.8x	9.62x
EV / Revenue	19x	15.3x	16.2x	17.5x	15.9x	12.3x	10.9x	9.61x
EV / EBITDA	32.7x	25.4x	26.5x	28.4x	25.3x	19.6x	17.2x	15.1x
EV / EBIT	35x	26.9x	27.9x	30x	26.8x	20.7x	18.2x	15.9x
EV / FCF	39.6x	31.7x	35x	34.4x	31.7x	26.2x	22.3x	19.6x
FCF Yield	2.52%	3.15%	2.86%	2.9%	3.16%	3.82%	4.48%	5.1%
Dividend per Share ²	1.81	2.04	2.37	2.74	3.04	3.524	3.896	4.281
Rate of return	0.5%	0.59%	0.56%	0.52%	0.53%	0.69%	0.76%	0.84%
EPS ²	8.76	10.22	11.83	13.89	16.52	19.32	22.65	26.15
Distribution rate	20.7%	20%	20%	19.7%	18.4%	18.2%	17.2%	16.4%
Net sales ¹	18,884	22,237	25,098	28,167	32,791	37,085	41,729	46,799
EBITDA ¹	10,984	13,401	15,346	17,349	20,544	23,396	26,430	29,722
EBIT ¹	10,258	12,651	14,547	16,452	19,401	22,153	25,039	28,198
Net income ¹	8,687	9,930	11,195	12,874	14,968	17,095	19,517	21,899
Net Debt ¹	6,007	6,615	6,501	9,454	8,102	7,433	4,913	-806
Reference price ²	359.32	347.73	426.51	526.57	570.88	509.64	509.64	509.64
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.	59.79x	-	-	-	95Cr
NHN KCP CORP.	9.55x	0.04x	0.86x	2.04%	33Cr
NICE INFORMATION & TELECOMMUNICATION, INC.	5.36x	-0.04x	-0.5x	4.21%	16Cr
KGINICIS CO.,LTD	4.43x	0.32x	3.27x	6.17%	16Cr
ACER CYBER SECURITY INC.	13.76x	1.26x	8.28x	5.92%	15Cr
Average	18.58x	0.40x	2.98x	4.59%	35.15Cr
Weighted average by Cap.	36.34x	0.31x	2.47x	4.05%