Valuation Mastercard, Inc.

Equities

Real-time Estimate Cboe BZX Other stock markets 10:58:47 2026-05-21 am EDT			5-day change	1st Jan Change
501.04 ^USD	+0.60%		+1.74%	-12.69%

10:47am	Mastercard launches startup engagement program, Mastercard Lighthouse 2026, in UAE	RE
06:57am	Visa, Mastercard Face UK Scrutiny Over Profits	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	353,053	334,328	399,971	483,302	512,648	440,060	-	-
Change	-	-5.3%	19.63%	20.83%	6.07%	-14.16%	-	-
Enterprise Value (EV) ¹	359,060	340,943	406,472	492,756	520,750	447,563	445,085	439,254
Change	-	-5.05%	19.22%	21.23%	5.68%	-14.05%	-0.55%	-1.31%
P/E ratio	41x	34x	36.1x	37.9x	34.6x	25.8x	22x	19.1x
PBR	48.2x	52.8x	57.1x	73.6x	65.4x	42.6x	27.6x	18.6x
PEG	-	2x	2.3x	2.2x	1.8x	1.5x	1.3x	1.3x
Capitalization / Revenue	18.7x	15x	15.9x	17.2x	15.6x	11.9x	10.6x	9.42x
EV / Revenue	19x	15.3x	16.2x	17.5x	15.9x	12.1x	10.7x	9.4x
EV / EBITDA	32.7x	25.4x	26.5x	28.4x	25.3x	19.1x	16.9x	14.8x
EV / EBIT	35x	26.9x	27.9x	30x	26.8x	20.2x	17.8x	15.6x
EV / FCF	39.6x	31.7x	35x	34.4x	31.7x	25.6x	21.8x	19.2x
FCF Yield	2.52%	3.15%	2.86%	2.9%	3.16%	3.91%	4.58%	5.21%
Dividend per Share ²	1.81	2.04	2.37	2.74	3.04	3.48	3.896	4.281
Rate of return	0.5%	0.59%	0.56%	0.52%	0.53%	0.7%	0.78%	0.86%
EPS ²	8.76	10.22	11.83	13.89	16.52	19.33	22.65	26.1
Distribution rate	20.7%	20%	20%	19.7%	18.4%	18%	17.2%	16.4%
Net sales ¹	18,884	22,237	25,098	28,167	32,791	37,067	41,694	46,740
EBITDA ¹	10,984	13,401	15,346	17,349	20,544	23,386	26,406	29,678
EBIT ¹	10,258	12,651	14,547	16,452	19,401	22,145	25,021	28,164
Net income ¹	8,687	9,930	11,195	12,874	14,968	17,111	19,508	21,853
Net Debt ¹	6,007	6,615	6,501	9,454	8,102	7,503	5,025	-806
Reference price ²	359.32	347.73	426.51	526.57	570.88	498.04	498.04	498.04
Nbr of stocks (in thousands)	982,557	961,460	937,776	917,831	897,996	883,584	-	-
Announcement Date	1/27/22	1/26/23	1/31/24	1/30/25	1/29/26	-	-	-

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.	25.76x	12.07x	19.14x	0.7%	440B
TOPSEC TECHNOLOGIES GROUP INC.	77.89x	-	-	1.35%	1.27B
NHN KCP CORP.	11.49x	0.13x	2.77x	1.57%	421M
KGINICIS CO.,LTD	4.86x	0.35x	3.37x	5.44%	179M
Average	30.00x	4.19x	8.43x	2.26%	110.48B
Weighted average by Cap.	25.89x	12.06x	19.12x	0.7%