Back to V Overview
NYQ · Valuation Lab
V
Visa Inc.
Last$368.54
Market cap688.1B
EV/EBITDA22.0x
Intrinsic value
$434.25
MoS +15.1% · Fairly Valued
Assuming 45.0% FCF margin and 14.4% Y1–5 growth.
Upside to price
EV (DCF)750.1B
Terminal share66%
Expected IV$453.04
Probability weights
Projected free cash flows
Stage FCF path with present values · terminal 66% of EV
PV of stage FCFs251.8B
PV of terminal value498.3B
Enterprise value750.1B
Net cash / (debt)-10.1B
Equity value740B
Intrinsic value / share$434.25
| Year | Revenue | FCF | PV | DF |
|---|---|---|---|---|
| Y1 | 50.9B | 22.9B | 21.2B | 92.7% |
| Y2 | 58.2B | 26.2B | 22.5B | 86.0% |
| Y3 | 66.6B | 30B | 23.9B | 79.7% |
| Y4 | 76.2B | 34.3B | 25.3B | 73.9% |
| Y5 | 87.2B | 39.2B | 26.9B | 68.5% |
| Y6 | 93.4B | 42.1B | 26.7B | 63.5% |
| Y7 | 100.2B | 45.1B | 26.5B | 58.9% |
| Y8 | 107.4B | 48.3B | 26.4B | 54.6% |
| Y9 | 115.1B | 51.8B | 26.2B | 50.6% |
| Y10 | 123.4B | 55.5B | 26.1B | 46.9% |
| Terminal | — | — | 498.3B | — |
Educational DCF model only — not financial advice. Terminal value and assumptions dominate results; verify filings and run your own diligence.