As of 2025-05-22, the Intrinsic Value of Visa Inc (V) is 315.92 USD. This Visa valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 358.30 USD, the upside of Visa Inc is -11.80%.
The range of the Intrinsic Value is 197.41 - 860.80 USD
Based on its market price of 358.30 USD and our intrinsic valuation, Visa Inc (V) is overvalued by 11.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 197.41 - 860.80 | 315.92 | -11.8% |
| DCF (Growth 10y) | 226.38 - 919.43 | 351.19 | -2.0% |
| DCF (EBITDA 5y) | 144.13 - 239.99 | 198.96 | -44.5% |
| DCF (EBITDA 10y) | 179.16 - 296.29 | 240.90 | -32.8% |
| Fair Value | 111.55 - 111.55 | 111.55 | -68.87% |
| P/E | 153.24 - 313.84 | 226.36 | -36.8% |
| EV/EBITDA | 112.91 - 239.60 | 181.04 | -49.5% |
| EPV | 102.17 - 147.96 | 125.07 | -65.1% |
| DDM - Stable | 116.15 - 661.00 | 388.58 | 8.5% |
| DDM - Multi | 159.81 - 696.93 | 258.85 | -27.8% |
| Market Cap (mil) | 696,531.60 |
| Beta | 0.71 |
| Outstanding shares (mil) | 1,943.99 |
| Enterprise Value (mil) | 705,559.60 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.78% |
| Cost of Debt | 4.25% |
| WACC | 7.66% |