TrimmTrack
Sign in

Visa (V) valuation

Run six valuation models on Visa with live data: DCF, Reverse DCF, Graham number, Monte Carlo, scenarios and sum-of-the-parts (NAV).

V
V

Visa

V · Financial Services

Current price

358,69 USD

You're trying every model for free, no account needed. Sign up to save your analyses →

Valuation

Market cap
$669.68B
PE (TTM | NTM | +1y)
30.50 | 23.95 | 23.95
Price / Sales
15.05
EV / EBITDA
21.79
Price / Book
19.01

Cash flow

FCF yield(11.97 / 358.69)
+3.34%
SBC-adjusted FCF yield(11.43 / 358.69)
+3.19%
SBC impact
-4.5%

Margins & growth

Profit margin
+50.78%
Operating margin
+66.13%
Quarterly earnings (YoY)
+6.75%
Quarterly revenue (YoY)
+14.36%

Balance

Cash
$13.79B
Debt
$23.86B
Net position
-$10.07B

Dividend

Dividend yield
+0.74%
Payout ratio
+22.13%
Next payout
9/1/2026

Price (1 year)

+4.13%
$366.13

Revenue

estimate
Q3 20: $5.1BQ3 20Q4 20: $5.69BQ1 21: $5.73BQ2 21: $6.13BQ3 21: $6.56BQ3 21Q4 21: $7.06BQ1 22: $7.19BQ2 22: $7.28BQ3 22: $7.79BQ3 22Q4 22: $7.94BQ1 23: $7.99BQ2 23: $8.12BQ3 23: $8.61BQ3 23Q4 23: $8.63BQ1 24: $8.78BQ2 24: $8.9BQ3 24: $9.62BQ3 24Q2 25: $10.17BQ3 25: $10.72BQ4 25: $10.9BQ1 26: $11.23BQ2 26: $11.63BQ2 26Q3 26 · estimate: $12.1BQ3 26$12.1B

EBITDA

Q2 25: $6.69BQ2 25Q3 25: $6.75BQ3 25Q4 25: $7.25BQ4 25Q1 26: $7.69BQ1 26Q2 26: $7.39BQ2 26$7.69B

Net income

Q3 20: $2.14BQ3 20Q4 20: $3.13BQ1 21: $3.03BQ2 21: $2.58BQ3 21: $3.58BQ3 21Q4 21: $3.96BQ1 22: $3.65BQ2 22: $3.41BQ3 22: $3.94BQ3 22Q4 22: $4.18BQ1 23: $4.26BQ2 23: $4.16BQ3 23: $4.68BQ3 23Q4 23: $4.89BQ1 24: $4.66BQ2 24: $4.87BQ3 24: $5.32BQ3 24Q2 25: $5.27BQ3 25: $5.09BQ4 25: $5.85BQ1 26: $6.02BQ2 26: $5.63BQ2 26$6.02B

Free cash flow

Q2 25: $6.31BQ2 25Q3 25: $5.85BQ3 25Q4 25: $6.4BQ4 25Q1 26: $2.63BQ1 26Q2 26: $6.14BQ2 26$6.4B

EPS

estimate
Q2 25: 2.69Q2 25Q3 25: 2.62Q3 25Q4 25: 3.03Q4 25Q1 26: 3.14Q1 26Q2 26: 2.97Q2 26Q3 26 · estimate: 3.43Q3 263.43

Cash & debt

CashDebt
Q3 20 · Cash: $16.29BQ3 20Q4 20 · Cash: $15.03BQ1 21 · Cash: $16.49BQ2 21 · Cash: $18.03BQ3 21 · Cash: $16.49BQ3 21Q4 21 · Cash: $14.72BQ1 22 · Cash: $12.3BQ2 22 · Cash: $14.05BQ3 22 · Cash: $15.69BQ3 22Q4 22 · Cash: $13.33BQ1 23 · Cash: $13.84BQ2 23 · Cash: $15.59BQ3 23 · Cash: $16.29BQ3 23Q4 23 · Cash: $13.59BQ1 24 · Cash: $12.99BQ2 24 · Cash: $12.95BQ3 24 · Cash: $11.98BQ3 24Q2 25 · Cash: $17.09BQ2 25 · Debt: $25.14BQ3 25 · Cash: $17.16BQ3 25 · Debt: $25.17BQ4 25 · Cash: $14.76BQ4 25 · Debt: $21.18BQ1 26 · Cash: $12.4BQ1 26 · Debt: $23.98BQ2 26 · Cash: $12.36BQ2 26 · Debt: $23.86BQ2 26$25.17B

Return of capital

DividendsBuybacks
Q4 20 · Dividends: $703MQ4 20 · Buybacks: $1.8BQ4 20Q4 21 · Dividends: $809MQ4 21 · Buybacks: $4.1BQ4 22 · Dividends: $945MQ4 22 · Buybacks: $3.12BQ4 22Q4 23 · Dividends: $1.06BQ4 23 · Buybacks: $3.58BQ2 25 · Dividends: $1.15BQ2 25 · Buybacks: $4.78BQ2 25Q3 25 · Dividends: $1.15BQ3 25 · Buybacks: $4.93BQ4 25 · Dividends: $1.29BQ4 25 · Buybacks: $3.73BQ4 25Q1 26 · Dividends: $1.29BQ1 26 · Buybacks: $7.9BQ2 26 · Dividends: $1.27BQ2 26 · Buybacks: $4.81BQ2 26$9.19B

Shares outstanding

Q2 25: 1.94BQ2 25Q3 25: 1.93BQ3 25Q4 25: 1.92BQ4 25Q1 26: 1.89BQ1 26Q2 26: 1.88BQ2 261.94B

Stock-based compensation

Q4 20: $122MQ4 20Q4 21: $128MQ4 22: $177MQ4 22Q4 23: $209MQ2 25: $223MQ2 25Q3 25: $191MQ4 25: $231MQ4 25Q1 26: $275MQ2 26: $222MQ2 26$275M

Operating expenses

R&DSG&A
Q3 20 · SG&A: $256MQ3 20Q4 20 · SG&A: $203MQ1 21 · SG&A: $363MQ2 21 · SG&A: $204MQ3 21 · SG&A: $215MQ3 21Q4 21 · SG&A: $242MQ1 22 · SG&A: $325MQ2 22 · SG&A: $289MQ3 22 · SG&A: $338MQ3 22Q4 22 · SG&A: $322MQ1 23 · SG&A: $282MQ2 23 · SG&A: $314MQ3 23 · SG&A: $412MQ3 23Q4 23 · SG&A: $340MQ1 24 · SG&A: $452MQ2 24 · SG&A: $382MQ3 24 · SG&A: $424MQ3 24Q2 25 · SG&A: $1.09BQ3 25 · SG&A: $1.38BQ4 25 · SG&A: $1.13BQ1 26 · SG&A: $1.23BQ2 26 · SG&A: $1.4BQ2 26$1.4B

Source: Yahoo Finance. Quarterly history grows automatically over time as new quarters are published.

Other comparisons

Visa vs Mastercard

Popular companies

AppleNvidiaTeslaMicrosoftAmazonAlphabet (Google)Meta PlatformsNetflixAMDPalantirBerkshire HathawayJPMorgan ChaseMastercardWalt DisneyCoca-ColaPepsiCoMcDonald'sNikeStarbucksIntelBroadcomQualcommOracleSalesforceAdobePayPalUberAirbnbCoinbaseShopify