Visa Inc.
(V : NYQ)
Sector: Financial Services | Industry: Credit Services
$371.04
+5.31 (+1.45%)
MARKET CAP
$692.75B
FCF YIELD
2.95%
CURRENT PRICE
$371.04
P/E RATIO
31.55x
MODEL INPUTS
Intrinsic Fair Value
$255.40
per share
5-YEAR FREE CASH FLOW PROJECTIONS
| Year | Projected FCF | Discount Factor (WACC) | Present Value (PV) |
|---|---|---|---|
| Base (0) | $20.40B | - | - |
| Year 1 | $22.49B | at 10.2% growth | $20.63B |
| Year 2 | $24.78B | at 10.2% growth | $20.86B |
| Year 3 | $27.31B | at 10.2% growth | $21.09B |
| Year 4 | $30.09B | at 10.2% growth | $21.32B |
| Year 5 | $33.16B | at 10.2% growth | $21.55B |
VALUATION ARITHMETIC
| Valuation Step | Value |
|---|---|
| PV of Projected FCFs (Sum Y1-Y5) | $105.44B |
| Terminal Value (Perpetuity at 2.5%) | $522.92B |
| PV of Terminal Value | $339.86B |
| Enterprise Value (EV) | $445.30B |
| Less: Total Debt | -$23.86B |
| Add: Total Cash & Equivalents | +$13.79B |
| Equity Value | $435.23B |
| Divided by: Shares Outstanding | 1,704,112,694.00 |
| Intrinsic Value (Fair Value per Share) | $255.40 |
FINANCIAL RATIOS & STATS
| Financial Metric | Value |
|---|---|
| Trailing P/E | 31.55x |
| Forward P/E | 24.76x |
| Price-to-Book (P/B) | 19.66x |
| Price-to-Sales (P/S) | 15.57x |
| Net Profit Margin (Net Income / Revenue) | 50.78% |
| Operating Profit Margin (EBIT / Revenue) | 66.13% |
| Return on Equity (ROE) | 61.19% |
| Return on Assets (ROA) | 19.11% |
| Dividend Rate | $2.68 |
| Dividend Yield | 0.72% |
| Ex-Dividend Date | 2026-08-11 |
| Next Earnings Date | 2026-07-28 |